[MAGMA] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -3.96%
YoY- 79.8%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 7,884 4,984 10,634 7,544 7,480 7,981 6,733 11.04%
PBT -4,434 -4,084 -7,404 -3,936 -3,782 -2,697 -15,773 -56.92%
Tax -374 0 0 0 0 0 0 -
NP -4,808 -4,084 -7,404 -3,936 -3,782 -2,697 -15,773 -54.54%
-
NP to SH -4,704 -3,888 -7,018 -3,658 -3,519 -2,480 -15,441 -54.56%
-
Tax Rate - - - - - - - -
Total Cost 12,692 9,068 18,038 11,481 11,262 10,678 22,507 -31.62%
-
Net Worth 33,104 23,941 24,040 26,699 27,408 29,458 29,383 8.23%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 33,104 23,941 24,040 26,699 27,408 29,458 29,383 8.23%
NOSH 723,057 511,578 497,730 496,278 495,633 502,702 499,714 27.78%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -60.98% -81.94% -69.63% -52.18% -50.56% -33.80% -234.26% -
ROE -14.21% -16.24% -29.19% -13.70% -12.84% -8.42% -52.55% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.19 0.97 2.14 1.52 1.51 1.59 1.35 -8.03%
EPS -0.82 -0.76 -1.41 -0.74 -0.71 -0.49 -3.23 -59.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0468 0.0483 0.0538 0.0553 0.0586 0.0588 -10.20%
Adjusted Per Share Value based on latest NOSH - 499,333
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.70 0.45 0.95 0.67 0.67 0.71 0.60 10.77%
EPS -0.42 -0.35 -0.63 -0.33 -0.31 -0.22 -1.38 -54.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0214 0.0215 0.0239 0.0245 0.0263 0.0263 8.16%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.045 0.04 0.045 0.055 0.055 0.055 0.075 -
P/RPS 3.78 4.11 3.63 3.62 3.64 3.46 5.57 -22.68%
P/EPS -6.33 -5.26 -4.44 -7.46 -7.75 -11.15 -2.43 88.77%
EY -15.79 -19.00 -22.55 -13.40 -12.91 -8.97 -41.20 -47.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.85 0.90 1.02 0.99 0.94 1.28 -20.84%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 30/08/16 30/05/16 26/02/16 24/11/15 26/08/15 -
Price 0.06 0.05 0.035 0.05 0.045 0.055 0.055 -
P/RPS 5.04 5.13 2.82 3.29 2.98 3.46 4.08 15.05%
P/EPS -8.44 -6.58 -3.45 -6.78 -6.34 -11.15 -1.78 180.90%
EY -11.84 -15.20 -28.99 -14.74 -15.78 -8.97 -56.18 -64.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.07 0.70 0.93 0.81 0.94 0.94 17.59%

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