[MAGMA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 90.45%
YoY- -5364.29%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 5,074 1,532 1,035 640 7,665 7,101 6,072 -11.25%
PBT -20,528 -6,232 -4,803 -1,580 -12,946 459 -20 9947.53%
Tax 0 0 0 0 -3,394 1 1 -
NP -20,528 -6,232 -4,803 -1,580 -16,340 460 -19 10296.08%
-
NP to SH -20,127 -6,046 -4,675 -1,530 -16,024 621 79 -
-
Tax Rate - - - - - -0.22% - -
Total Cost 25,602 7,764 5,838 2,220 24,005 6,641 6,091 159.76%
-
Net Worth 29,212 38,378 41,400 41,834 26,397 10,704 25,204 10.30%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 29,212 38,378 41,400 41,834 26,397 10,704 25,204 10.30%
NOSH 468,905 438,115 449,519 437,142 209,671 200,078 200,194 76.09%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -404.57% -406.79% -464.06% -246.88% -213.18% 6.48% -0.31% -
ROE -68.90% -15.75% -11.29% -3.66% -60.70% 5.80% 0.31% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.08 0.35 0.23 0.15 3.66 3.55 3.03 -49.63%
EPS -4.29 -1.38 -1.04 -0.35 -7.47 0.31 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0623 0.0876 0.0921 0.0957 0.1259 0.0535 0.1259 -37.35%
Adjusted Per Share Value based on latest NOSH - 437,142
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.51 0.15 0.10 0.06 0.77 0.71 0.61 -11.22%
EPS -2.02 -0.61 -0.47 -0.15 -1.61 0.06 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0294 0.0386 0.0416 0.0421 0.0265 0.0108 0.0253 10.50%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.08 0.135 0.13 0.155 0.185 0.11 0.105 -
P/RPS 7.39 38.61 56.46 105.87 5.06 3.10 3.46 65.61%
P/EPS -1.86 -9.78 -12.50 -44.29 -2.42 35.44 266.08 -
EY -53.65 -10.22 -8.00 -2.26 -41.31 2.82 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.54 1.41 1.62 1.47 2.06 0.83 33.37%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 29/08/14 22/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.08 0.125 0.155 0.15 0.15 0.16 0.11 -
P/RPS 7.39 35.75 67.32 102.46 4.10 4.51 3.63 60.42%
P/EPS -1.86 -9.06 -14.90 -42.86 -1.96 51.55 278.75 -
EY -53.65 -11.04 -6.71 -2.33 -50.95 1.94 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.43 1.68 1.57 1.19 2.99 0.87 29.26%

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