[MAGMA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3031.51%
YoY- -78.55%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,096 2,628 4,385 7,665 10,980 14,270 16,022 -74.19%
PBT -19,615 -17,707 -14,476 -12,924 -673 -3,182 -5,474 133.98%
Tax -3,395 -3,395 -3,394 -3,394 1 1 -1,019 122.90%
NP -23,010 -21,102 -17,870 -16,318 -672 -3,181 -6,493 132.26%
-
NP to SH -22,669 -20,756 -17,504 -16,002 -511 -3,083 -6,493 129.96%
-
Tax Rate - - - - - - - -
Total Cost 25,106 23,730 22,255 23,983 11,652 17,451 22,515 7.52%
-
Net Worth 41,413 41,978 41,834 32,396 10,739 10,871 14,056 105.38%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 41,413 41,978 41,834 32,396 10,739 10,871 14,056 105.38%
NOSH 472,758 455,797 437,142 257,321 200,740 213,999 280,000 41.74%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1,097.81% -802.97% -407.53% -212.89% -6.12% -22.29% -40.53% -
ROE -54.74% -49.44% -41.84% -49.39% -4.76% -28.36% -46.19% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.44 0.58 1.00 2.98 5.47 6.67 5.72 -81.88%
EPS -4.80 -4.55 -4.00 -6.22 -0.25 -1.44 -2.32 62.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0921 0.0957 0.1259 0.0535 0.0508 0.0502 44.89%
Adjusted Per Share Value based on latest NOSH - 257,321
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.19 0.23 0.39 0.68 0.98 1.27 1.43 -73.92%
EPS -2.03 -1.85 -1.56 -1.43 -0.05 -0.28 -0.58 130.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.0375 0.0374 0.0289 0.0096 0.0097 0.0126 104.92%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.135 0.13 0.155 0.185 0.11 0.105 0.11 -
P/RPS 30.45 22.55 15.45 6.21 2.01 1.57 1.92 530.17%
P/EPS -2.82 -2.85 -3.87 -2.97 -43.21 -7.29 -4.74 -29.24%
EY -35.52 -35.03 -25.83 -33.61 -2.31 -13.72 -21.08 41.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.41 1.62 1.47 2.06 2.07 2.19 -20.90%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 29/08/14 22/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.125 0.155 0.15 0.15 0.16 0.11 0.13 -
P/RPS 28.19 26.88 14.95 5.04 2.93 1.65 2.27 435.44%
P/EPS -2.61 -3.40 -3.75 -2.41 -62.85 -7.64 -5.61 -39.93%
EY -38.36 -29.38 -26.69 -41.46 -1.59 -13.10 -17.84 66.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.68 1.57 1.19 2.99 2.17 2.59 -32.67%

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