[MAGMA] QoQ Annualized Quarter Result on 30-Sep-2021

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021
Profit Trend
QoQ- 104.73%
YoY- 103.25%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 18,532 16,856 16,092 15,988 19,499 6,097 7,024 91.27%
PBT -5,236 -1,982 2,606 2,572 -10,351 -15,818 -17,270 -54.96%
Tax -360 -889 -1,204 -2,064 -397 0 0 -
NP -5,596 -2,872 1,402 508 -10,748 -15,818 -17,270 -52.92%
-
NP to SH -5,596 -2,872 1,402 508 -10,748 -15,818 -17,270 -52.92%
-
Tax Rate - - 46.20% 80.25% - - - -
Total Cost 24,128 19,728 14,690 15,480 30,247 21,915 24,294 -0.45%
-
Net Worth 42,527 45,185 31,725 28,849 29,668 31,214 33,815 16.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 42,527 45,185 31,725 28,849 29,668 31,214 33,815 16.56%
NOSH 1,444,339 1,444,339 1,444,339 1,314,339 1,216,204 1,046,252 1,046,252 24.05%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -30.20% -17.04% 8.71% 3.18% -55.12% -259.44% -245.87% -
ROE -13.16% -6.36% 4.42% 1.76% -36.23% -50.68% -51.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.39 1.27 1.83 1.83 2.23 0.70 0.81 43.47%
EPS -0.42 -0.21 0.16 0.08 -1.23 -1.83 -2.00 -64.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.034 0.036 0.033 0.034 0.036 0.039 -12.38%
Adjusted Per Share Value based on latest NOSH - 1,314,339
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.86 1.69 1.62 1.61 1.96 0.61 0.71 90.37%
EPS -0.56 -0.29 0.14 0.05 -1.08 -1.59 -1.74 -53.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0454 0.0319 0.029 0.0298 0.0314 0.034 16.63%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.02 0.04 0.075 0.09 0.06 0.08 0.08 -
P/RPS 1.43 3.15 4.11 4.92 2.69 11.38 9.88 -72.53%
P/EPS -4.75 -18.51 47.14 154.88 -4.87 -4.39 -4.02 11.80%
EY -21.05 -5.40 2.12 0.65 -20.53 -22.80 -24.90 -10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.18 2.08 2.73 1.76 2.22 2.05 -55.04%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 23/02/22 30/11/21 22/09/21 25/05/21 23/02/21 -
Price 0.015 0.03 0.05 0.08 0.075 0.065 0.07 -
P/RPS 1.08 2.37 2.74 4.37 3.36 9.24 8.64 -75.09%
P/EPS -3.56 -13.88 31.43 137.67 -6.09 -3.56 -3.51 0.95%
EY -28.07 -7.20 3.18 0.73 -16.42 -28.07 -28.45 -0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.88 1.39 2.42 2.21 1.81 1.79 -59.09%

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