[MAGMA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 406.54%
YoY- 126.7%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 395 640 564 1,029 2,152 3,920 3,879 -78.28%
PBT -3,223 -1,580 -13,383 479 8 -28 -1,132 101.26%
Tax 0 0 -3,395 0 1 0 0 -
NP -3,223 -1,580 -16,778 479 9 -28 -1,132 101.26%
-
NP to SH -3,145 -1,530 -16,623 542 107 -28 -1,132 97.99%
-
Tax Rate - - - 0.00% -12.50% - - -
Total Cost 3,618 2,220 17,342 550 2,143 3,948 5,011 -19.56%
-
Net Worth 41,978 41,834 32,396 10,739 10,871 14,056 10,009 160.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 41,978 41,834 32,396 10,739 10,871 14,056 10,009 160.75%
NOSH 455,797 437,142 257,321 200,740 213,999 280,000 198,596 74.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -815.95% -246.88% -2,974.82% 46.55% 0.42% -0.71% -29.18% -
ROE -7.49% -3.66% -51.31% 5.05% 0.98% -0.20% -11.31% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.09 0.15 0.22 0.51 1.01 1.40 1.95 -87.20%
EPS -0.69 -0.35 -6.46 0.27 0.05 -0.01 -0.57 13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.0957 0.1259 0.0535 0.0508 0.0502 0.0504 49.63%
Adjusted Per Share Value based on latest NOSH - 200,740
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.04 0.06 0.06 0.10 0.22 0.39 0.39 -78.18%
EPS -0.32 -0.15 -1.67 0.05 0.01 0.00 -0.11 104.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0421 0.0326 0.0108 0.0109 0.0141 0.0101 160.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.13 0.155 0.185 0.11 0.105 0.11 0.14 -
P/RPS 150.01 105.87 84.41 21.46 10.44 7.86 7.17 663.51%
P/EPS -18.84 -44.29 -2.86 40.74 210.00 -1,100.00 -24.56 -16.24%
EY -5.31 -2.26 -34.92 2.45 0.48 -0.09 -4.07 19.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.62 1.47 2.06 2.07 2.19 2.78 -36.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 22/05/14 28/02/14 29/11/13 30/08/13 31/05/13 26/02/13 -
Price 0.155 0.15 0.15 0.16 0.11 0.13 0.13 -
P/RPS 178.86 102.46 68.44 31.21 10.94 9.29 6.66 802.21%
P/EPS -22.46 -42.86 -2.32 59.26 220.00 -1,300.00 -22.81 -1.02%
EY -4.45 -2.33 -43.07 1.69 0.45 -0.08 -4.38 1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.57 1.19 2.99 2.17 2.59 2.58 -24.93%

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