[MAGMA] QoQ TTM Result on 31-Dec-2012

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012
Profit Trend
QoQ- 4.3%
YoY- -171.33%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,980 14,270 16,022 14,349 11,299 7,642 5,704 54.68%
PBT -673 -3,182 -5,474 -7,943 -8,346 -8,100 -7,747 -80.35%
Tax 1 1 -1,019 -1,019 -1,019 -1,019 -1,547 -
NP -672 -3,181 -6,493 -8,962 -9,365 -9,119 -9,294 -82.61%
-
NP to SH -511 -3,083 -6,493 -8,962 -9,365 -9,119 -9,294 -85.51%
-
Tax Rate - - - - - - - -
Total Cost 11,652 17,451 22,515 23,311 20,664 16,761 14,998 -15.47%
-
Net Worth 10,739 10,871 14,056 10,009 11,145 13,332 16,620 -25.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 10,739 10,871 14,056 10,009 11,145 13,332 16,620 -25.23%
NOSH 200,740 213,999 280,000 198,596 199,019 200,181 199,760 0.32%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -6.12% -22.29% -40.53% -62.46% -82.88% -119.33% -162.94% -
ROE -4.76% -28.36% -46.19% -89.54% -84.03% -68.40% -55.92% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.47 6.67 5.72 7.23 5.68 3.82 2.86 54.01%
EPS -0.25 -1.44 -2.32 -4.51 -4.71 -4.56 -4.65 -85.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0535 0.0508 0.0502 0.0504 0.056 0.0666 0.0832 -25.48%
Adjusted Per Share Value based on latest NOSH - 198,596
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.01 1.31 1.47 1.32 1.04 0.70 0.52 55.60%
EPS -0.05 -0.28 -0.60 -0.82 -0.86 -0.84 -0.85 -84.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.01 0.0129 0.0092 0.0102 0.0122 0.0153 -25.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.11 0.105 0.11 0.14 0.14 0.17 0.20 -
P/RPS 2.01 1.57 1.92 1.94 2.47 4.45 7.00 -56.44%
P/EPS -43.21 -7.29 -4.74 -3.10 -2.98 -3.73 -4.30 365.01%
EY -2.31 -13.72 -21.08 -32.23 -33.61 -26.80 -23.26 -78.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.07 2.19 2.78 2.50 2.55 2.40 -9.67%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.16 0.11 0.13 0.13 0.13 0.14 0.17 -
P/RPS 2.93 1.65 2.27 1.80 2.29 3.67 5.95 -37.61%
P/EPS -62.85 -7.64 -5.61 -2.88 -2.76 -3.07 -3.65 565.66%
EY -1.59 -13.10 -17.84 -34.71 -36.20 -32.54 -27.37 -84.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 2.17 2.59 2.58 2.32 2.10 2.04 29.00%

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