[MAGMA] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 20.66%
YoY- 54.97%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 11,299 7,642 5,704 7,554 10,872 14,122 16,558 -22.43%
PBT -8,346 -8,100 -7,747 -3,303 -4,126 -4,040 -7,174 10.58%
Tax -1,019 -1,019 -1,547 0 -37 -37 5,924 -
NP -9,365 -9,119 -9,294 -3,303 -4,163 -4,077 -1,250 281.48%
-
NP to SH -9,365 -9,119 -9,294 -3,303 -4,163 -4,077 -1,250 281.48%
-
Tax Rate - - - - - - - -
Total Cost 20,664 16,761 14,998 10,857 15,035 18,199 17,808 10.39%
-
Net Worth 11,145 13,332 16,620 19,077 20,706 10,933 14,574 -16.33%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 11,145 13,332 16,620 19,077 20,706 10,933 14,574 -16.33%
NOSH 199,019 200,181 199,760 199,350 200,449 199,885 199,657 -0.21%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -82.88% -119.33% -162.94% -43.73% -38.29% -28.87% -7.55% -
ROE -84.03% -68.40% -55.92% -17.31% -20.10% -37.29% -8.58% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.68 3.82 2.86 3.79 5.42 7.07 8.29 -22.22%
EPS -4.71 -4.56 -4.65 -1.66 -2.08 -2.04 -0.63 280.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0666 0.0832 0.0957 0.1033 0.0547 0.073 -16.15%
Adjusted Per Share Value based on latest NOSH - 199,350
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.14 0.77 0.57 0.76 1.09 1.42 1.66 -22.10%
EPS -0.94 -0.92 -0.93 -0.33 -0.42 -0.41 -0.13 272.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0112 0.0134 0.0167 0.0192 0.0208 0.011 0.0147 -16.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.17 0.20 0.12 0.07 0.09 0.09 -
P/RPS 2.47 4.45 7.00 3.17 1.29 1.27 1.09 72.26%
P/EPS -2.98 -3.73 -4.30 -7.24 -3.37 -4.41 -14.38 -64.88%
EY -33.61 -26.80 -23.26 -13.81 -29.67 -22.66 -6.96 184.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.55 2.40 1.25 0.68 1.65 1.23 60.24%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 22/02/12 30/11/11 26/08/11 31/05/11 -
Price 0.13 0.14 0.17 0.19 0.09 0.07 0.08 -
P/RPS 2.29 3.67 5.95 5.01 1.66 0.99 0.96 78.24%
P/EPS -2.76 -3.07 -3.65 -11.47 -4.33 -3.43 -12.78 -63.90%
EY -36.20 -32.54 -27.37 -8.72 -23.08 -29.14 -7.83 176.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.10 2.04 1.99 0.87 1.28 1.10 64.23%

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