[MAGMA] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -18.58%
YoY- -573.24%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 7,952 5,074 2,096 2,628 4,385 7,665 10,980 -19.36%
PBT -19,924 -20,528 -19,615 -17,707 -14,476 -12,924 -673 858.96%
Tax 0 0 -3,395 -3,395 -3,394 -3,394 1 -
NP -19,924 -20,528 -23,010 -21,102 -17,870 -16,318 -672 859.92%
-
NP to SH 8,566 8,035 -22,669 -20,756 -17,504 -16,002 -511 -
-
Tax Rate - - - - - - - -
Total Cost 27,876 25,602 25,106 23,730 22,255 23,983 11,652 78.97%
-
Net Worth 30,119 29,624 41,413 41,978 41,834 32,396 10,739 99.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 30,119 29,624 41,413 41,978 41,834 32,396 10,739 99.00%
NOSH 499,499 496,225 472,758 455,797 437,142 257,321 200,740 83.72%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -250.55% -404.57% -1,097.81% -802.97% -407.53% -212.89% -6.12% -
ROE 28.44% 27.12% -54.74% -49.44% -41.84% -49.39% -4.76% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.59 1.02 0.44 0.58 1.00 2.98 5.47 -56.15%
EPS 1.71 1.62 -4.80 -4.55 -4.00 -6.22 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0603 0.0597 0.0876 0.0921 0.0957 0.1259 0.0535 8.31%
Adjusted Per Share Value based on latest NOSH - 455,797
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.80 0.51 0.21 0.26 0.44 0.77 1.10 -19.14%
EPS 0.86 0.81 -2.28 -2.09 -1.76 -1.61 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0298 0.0416 0.0422 0.0421 0.0326 0.0108 99.04%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.09 0.08 0.135 0.13 0.155 0.185 0.11 -
P/RPS 5.65 7.82 30.45 22.55 15.45 6.21 2.01 99.30%
P/EPS 5.25 4.94 -2.82 -2.85 -3.87 -2.97 -43.21 -
EY 19.05 20.24 -35.52 -35.03 -25.83 -33.61 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.34 1.54 1.41 1.62 1.47 2.06 -19.43%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 21/11/14 29/08/14 22/05/14 28/02/14 29/11/13 -
Price 0.08 0.08 0.125 0.155 0.15 0.15 0.16 -
P/RPS 5.03 7.82 28.19 26.88 14.95 5.04 2.93 43.42%
P/EPS 4.66 4.94 -2.61 -3.40 -3.75 -2.41 -62.85 -
EY 21.44 20.24 -38.36 -29.38 -26.69 -41.46 -1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.34 1.43 1.68 1.57 1.19 2.99 -41.75%

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