[MAGMA] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 83.94%
YoY- 69.24%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 10,634 7,544 7,480 7,981 6,733 7,364 5,074 63.84%
PBT -7,404 -3,936 -3,782 -2,697 -15,773 -18,432 -20,528 -49.36%
Tax 0 0 0 0 0 0 0 -
NP -7,404 -3,936 -3,782 -2,697 -15,773 -18,432 -20,528 -49.36%
-
NP to SH -7,018 -3,658 -3,519 -2,480 -15,441 -18,108 -20,127 -50.49%
-
Tax Rate - - - - - - - -
Total Cost 18,038 11,481 11,262 10,678 22,507 25,796 25,602 -20.83%
-
Net Worth 24,040 26,699 27,408 29,458 29,383 30,119 29,212 -12.19%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 24,040 26,699 27,408 29,458 29,383 30,119 29,212 -12.19%
NOSH 497,730 496,278 495,633 502,702 499,714 499,499 468,905 4.06%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -69.63% -52.18% -50.56% -33.80% -234.26% -250.28% -404.57% -
ROE -29.19% -13.70% -12.84% -8.42% -52.55% -60.12% -68.90% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.14 1.52 1.51 1.59 1.35 1.47 1.08 57.82%
EPS -1.41 -0.74 -0.71 -0.49 -3.23 -3.81 -4.29 -52.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0538 0.0553 0.0586 0.0588 0.0603 0.0623 -15.62%
Adjusted Per Share Value based on latest NOSH - 555,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.95 0.67 0.67 0.71 0.60 0.66 0.45 64.64%
EPS -0.63 -0.33 -0.31 -0.22 -1.38 -1.62 -1.80 -50.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0239 0.0245 0.0263 0.0263 0.0269 0.0261 -12.13%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.045 0.055 0.055 0.055 0.075 0.09 0.08 -
P/RPS 3.63 3.62 3.64 3.46 5.57 6.10 7.39 -37.77%
P/EPS -4.44 -7.46 -7.75 -11.15 -2.43 -2.48 -1.86 78.70%
EY -22.55 -13.40 -12.91 -8.97 -41.20 -40.28 -53.65 -43.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.02 0.99 0.94 1.28 1.49 1.28 -20.94%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 26/02/16 24/11/15 26/08/15 26/05/15 27/02/15 -
Price 0.035 0.05 0.045 0.055 0.055 0.08 0.08 -
P/RPS 2.82 3.29 2.98 3.46 4.08 5.43 7.39 -47.42%
P/EPS -3.45 -6.78 -6.34 -11.15 -1.78 -2.21 -1.86 51.01%
EY -28.99 -14.74 -15.78 -8.97 -56.18 -45.32 -53.65 -33.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.93 0.81 0.94 0.94 1.33 1.28 -33.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment