[MAGMA] QoQ Annualized Quarter Result on 31-Dec-2017

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017
Profit Trend
QoQ- -6.7%
YoY- 4.46%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,426 6,090 5,433 5,236 4,456 9,111 8,432 -45.11%
PBT -611 -8,106 -3,445 -3,842 -3,644 -10,355 -7,320 -80.87%
Tax -6,989 -698 -730 -612 -604 -1,212 -390 583.60%
NP -7,600 -8,804 -4,176 -4,454 -4,248 -11,567 -7,710 -0.95%
-
NP to SH -7,500 -8,625 -3,966 -4,494 -4,212 -11,454 -7,649 -1.30%
-
Tax Rate - - - - - - - -
Total Cost 11,026 14,895 9,609 9,690 8,704 20,678 16,142 -22.42%
-
Net Worth 15,907 23,860 23,860 23,860 23,860 22,287 28,922 -32.84%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 15,907 23,860 23,860 23,860 23,860 22,287 28,922 -32.84%
NOSH 795,362 795,362 795,362 795,362 795,362 795,362 723,057 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -221.84% -144.56% -76.86% -85.06% -95.33% -126.96% -91.45% -
ROE -47.15% -36.15% -16.62% -18.83% -17.65% -51.39% -26.45% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.43 0.77 0.68 0.66 0.56 1.23 1.17 -48.66%
EPS -0.94 -1.08 -0.49 -0.56 -0.52 -1.75 -1.21 -15.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.03 0.03 0.03 0.03 0.03 0.04 -36.97%
Adjusted Per Share Value based on latest NOSH - 795,362
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.34 0.61 0.55 0.53 0.45 0.92 0.85 -45.68%
EPS -0.75 -0.87 -0.40 -0.45 -0.42 -1.15 -0.77 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.016 0.024 0.024 0.024 0.024 0.0224 0.0291 -32.86%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.05 0.04 0.05 0.05 0.06 0.10 0.08 -
P/RPS 11.61 5.22 7.32 7.60 10.71 8.15 6.86 41.97%
P/EPS -5.30 -3.69 -10.03 -8.85 -11.33 -6.49 -7.56 -21.06%
EY -18.86 -27.11 -9.97 -11.30 -8.83 -15.42 -13.22 26.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.33 1.67 1.67 2.00 3.33 2.00 16.02%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 29/08/18 30/05/18 27/02/18 22/11/17 29/08/17 31/05/17 -
Price 0.04 0.04 0.045 0.055 0.06 0.075 0.095 -
P/RPS 9.29 5.22 6.59 8.35 10.71 6.12 8.15 9.11%
P/EPS -4.24 -3.69 -9.02 -9.73 -11.33 -4.86 -8.98 -39.33%
EY -23.58 -27.11 -11.08 -10.27 -8.83 -20.56 -11.14 64.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.33 1.50 1.83 2.00 2.50 2.38 -10.94%

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