[MAGMA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -131.61%
YoY- -374.21%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 22,422 16,779 11,522 5,978 38,630 28,170 18,994 11.70%
PBT -26,483 -11,969 -7,431 -3,976 11,300 2,748 2,269 -
Tax -3,161 -63 0 0 1,280 -532 -447 268.86%
NP -29,644 -12,032 -7,431 -3,976 12,580 2,216 1,822 -
-
NP to SH -29,644 -12,032 -7,431 -3,976 12,580 2,216 1,822 -
-
Tax Rate - - - - -11.33% 19.36% 19.70% -
Total Cost 52,066 28,811 18,953 9,954 26,050 25,954 17,172 109.62%
-
Net Worth 23,697 41,272 47,842 51,308 55,379 48,672 48,433 -37.93%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 23,697 41,272 47,842 51,308 55,379 48,672 48,433 -37.93%
NOSH 199,979 199,867 199,758 199,798 200,000 199,639 200,219 -0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -132.21% -71.71% -64.49% -66.51% 32.57% 7.87% 9.59% -
ROE -125.09% -29.15% -15.53% -7.75% 22.72% 4.55% 3.76% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.21 8.40 5.77 2.99 19.32 14.11 9.49 11.75%
EPS -14.82 -6.02 -3.72 -1.99 6.29 1.11 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.2065 0.2395 0.2568 0.2769 0.2438 0.2419 -37.88%
Adjusted Per Share Value based on latest NOSH - 199,798
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.06 1.54 1.06 0.55 3.55 2.59 1.74 11.92%
EPS -2.72 -1.11 -0.68 -0.37 1.16 0.20 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0218 0.0379 0.044 0.0471 0.0509 0.0447 0.0445 -37.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.09 0.04 0.05 0.09 0.10 0.12 0.20 -
P/RPS 0.80 0.48 0.87 3.01 0.52 0.85 2.11 -47.64%
P/EPS -0.61 -0.66 -1.34 -4.52 1.59 10.81 21.98 -
EY -164.71 -150.50 -74.40 -22.11 62.90 9.25 4.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.19 0.21 0.35 0.36 0.49 0.83 -5.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 03/09/09 26/05/09 27/02/09 25/11/08 28/08/08 27/05/08 28/02/08 -
Price 0.20 0.10 0.05 0.07 0.10 0.15 0.12 -
P/RPS 1.78 1.19 0.87 2.34 0.52 1.06 1.26 25.92%
P/EPS -1.35 -1.66 -1.34 -3.52 1.59 13.51 13.19 -
EY -74.12 -60.20 -74.40 -28.43 62.90 7.40 7.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.48 0.21 0.27 0.36 0.62 0.50 125.38%

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