[MAGMA] QoQ Annualized Quarter Result on 31-Mar-2019

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
02-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019
Profit Trend
QoQ- 103.92%
YoY- 111.8%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 36,869 45,002 31,556 11,084 4,823 3,426 6,090 231.08%
PBT 3,535 7,798 5,408 1,876 -3,240 -611 -8,106 -
Tax -1,102 -2,037 -820 -1,016 -9,089 -6,989 -698 35.47%
NP 2,433 5,761 4,588 860 -12,329 -7,600 -8,804 -
-
NP to SH 2,335 5,630 4,392 468 -11,924 -7,500 -8,625 -
-
Tax Rate 31.17% 26.12% 15.16% 54.16% - - - -
Total Cost 34,436 39,241 26,968 10,224 17,152 11,026 14,895 74.57%
-
Net Worth 87,484 92,090 91,246 88,285 15,907 15,907 23,860 137.21%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 87,484 92,090 91,246 88,285 15,907 15,907 23,860 137.21%
NOSH 6,247,362 5,595,362 5,595,362 795,362 795,362 795,362 795,362 293.66%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.60% 12.80% 14.54% 7.76% -255.63% -221.84% -144.56% -
ROE 2.67% 6.11% 4.81% 0.53% -74.96% -47.15% -36.15% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.84 1.17 1.07 1.39 0.61 0.43 0.77 5.95%
EPS 0.05 0.15 0.16 0.08 -1.50 -0.94 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.024 0.031 0.111 0.02 0.02 0.03 -23.62%
Adjusted Per Share Value based on latest NOSH - 795,362
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.71 4.52 3.17 1.11 0.48 0.34 0.61 232.09%
EPS 0.23 0.57 0.44 0.05 -1.20 -0.75 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0879 0.0926 0.0917 0.0887 0.016 0.016 0.024 137.04%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.02 0.03 0.04 0.06 0.035 0.05 0.04 -
P/RPS 2.37 2.56 3.73 4.31 5.77 11.61 5.22 -40.84%
P/EPS 37.47 20.44 26.81 101.97 -2.33 -5.30 -3.69 -
EY 2.67 4.89 3.73 0.98 -42.83 -18.86 -27.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 1.29 0.54 1.75 2.50 1.33 -17.27%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 02/09/20 02/09/20 02/09/20 02/09/20 21/02/19 15/11/18 29/08/18 -
Price 0.09 0.09 0.09 0.09 0.065 0.04 0.04 -
P/RPS 10.68 7.67 8.39 6.46 10.72 9.29 5.22 60.95%
P/EPS 168.60 61.33 60.32 152.95 -4.34 -4.24 -3.69 -
EY 0.59 1.63 1.66 0.65 -23.06 -23.58 -27.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 3.75 2.90 0.81 3.25 2.00 1.33 124.87%

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