[MAGMA] QoQ TTM 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- -43.46%
YoY- 386.9%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM 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 27,239 31,158 33,615 38,630 28,170 18,994 11.70%
PBT -26,715 -3,211 1,806 5,717 11,505 2,748 2,269 -
Tax -3,161 1,450 1,428 1,343 981 -532 -447 268.86%
NP -29,876 -1,761 3,234 7,060 12,486 2,216 1,822 -
-
NP to SH -29,876 -1,761 3,234 7,060 12,486 2,216 1,822 -
-
Tax Rate - - -79.07% -23.49% -8.53% 19.36% 19.70% -
Total Cost 52,298 29,000 27,924 26,555 26,144 25,954 17,172 110.25%
-
Net Worth 23,466 41,308 47,816 51,308 55,401 48,028 47,361 -37.41%
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 23,466 41,308 47,816 51,308 55,401 48,028 47,361 -37.41%
NOSH 200,056 200,043 199,653 199,798 200,077 196,999 195,789 1.44%
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 -133.24% -6.46% 10.38% 21.00% 32.32% 7.87% 9.59% -
ROE -127.31% -4.26% 6.76% 13.76% 22.54% 4.61% 3.85% -
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 13.62 15.61 16.82 19.31 14.30 9.70 10.13%
EPS -14.93 -0.88 1.62 3.53 6.24 1.12 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.2065 0.2395 0.2568 0.2769 0.2438 0.2419 -38.30%
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 2.50 2.86 3.09 3.55 2.59 1.74 11.92%
EPS -2.74 -0.16 0.30 0.65 1.15 0.20 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0216 0.0379 0.0439 0.0471 0.0509 0.0441 0.0435 -37.32%
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 0.29 0.32 0.53 0.52 0.84 2.06 -46.80%
P/EPS -0.60 -4.54 3.09 2.55 1.60 10.67 21.49 -
EY -165.93 -22.01 32.40 39.26 62.41 9.37 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.19 0.21 0.35 0.36 0.49 0.83 -4.88%
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 - - -
Price 0.20 0.10 0.05 0.07 0.10 0.00 0.00 -
P/RPS 1.78 0.73 0.32 0.42 0.52 0.00 0.00 -
P/EPS -1.34 -11.36 3.09 1.98 1.60 0.00 0.00 -
EY -74.67 -8.80 32.40 50.48 62.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.48 0.21 0.27 0.36 0.00 0.00 -

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