[MAGMA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 58.13%
YoY- -5.06%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 7,642 3,738 1,491 662 14,123 12,156 8,059 -3.48%
PBT -8,100 -5,816 -3,319 -1,784 -4,225 -2,110 -4,057 58.62%
Tax -1,019 0 0 0 -36 1,510 -37 813.81%
NP -9,119 -5,816 -3,319 -1,784 -4,261 -600 -4,094 70.63%
-
NP to SH -9,119 -5,816 -3,319 -1,784 -4,261 -600 -4,094 70.63%
-
Tax Rate - - - - - - - -
Total Cost 16,761 9,554 4,810 2,446 18,384 12,756 12,153 23.92%
-
Net Worth 13,239 16,628 19,134 20,706 10,942 14,599 10,983 13.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 13,239 16,628 19,134 20,706 10,942 14,599 10,983 13.27%
NOSH 199,999 199,862 199,939 200,449 200,046 199,999 199,707 0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -119.33% -155.59% -222.60% -269.49% -30.17% -4.94% -50.80% -
ROE -68.87% -34.98% -17.35% -8.62% -38.94% -4.11% -37.27% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.82 1.87 0.75 0.33 7.06 6.08 4.04 -3.66%
EPS -4.56 -2.91 -1.66 -0.89 -2.13 -0.30 -2.05 70.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.0832 0.0957 0.1033 0.0547 0.073 0.055 13.16%
Adjusted Per Share Value based on latest NOSH - 200,449
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.68 0.33 0.13 0.06 1.26 1.09 0.72 -3.74%
EPS -0.81 -0.52 -0.30 -0.16 -0.38 -0.05 -0.37 68.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0118 0.0149 0.0171 0.0185 0.0098 0.013 0.0098 13.19%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.20 0.12 0.07 0.09 0.09 0.09 -
P/RPS 4.45 10.69 16.09 21.20 1.27 1.48 2.23 58.56%
P/EPS -3.73 -6.87 -7.23 -7.87 -4.23 -30.00 -4.39 -10.30%
EY -26.82 -14.55 -13.83 -12.71 -23.67 -3.33 -22.78 11.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.40 1.25 0.68 1.65 1.23 1.64 34.95%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 22/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.14 0.17 0.19 0.09 0.07 0.08 0.10 -
P/RPS 3.66 9.09 25.48 27.25 0.99 1.32 2.48 29.65%
P/EPS -3.07 -5.84 -11.45 -10.11 -3.29 -26.67 -4.88 -26.60%
EY -32.57 -17.12 -8.74 -9.89 -30.43 -3.75 -20.50 36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.04 1.99 0.87 1.28 1.10 1.82 10.36%

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