[MAGMA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 135.44%
YoY- 150.21%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 9,528 8,504 7,952 5,074 2,096 2,628 4,385 67.68%
PBT -16,319 -17,543 -19,924 -20,528 -19,615 -17,707 -14,476 8.30%
Tax 0 0 0 0 -3,395 -3,395 -3,394 -
NP -16,319 -17,543 -19,924 -20,528 -23,010 -21,102 -17,870 -5.86%
-
NP to SH 12,221 10,961 8,566 8,035 -22,669 -20,756 -17,504 -
-
Tax Rate - - - - - - - -
Total Cost 25,847 26,047 27,876 25,602 25,106 23,730 22,255 10.47%
-
Net Worth 32,523 29,399 30,119 29,624 41,413 41,978 41,834 -15.43%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 32,523 29,399 30,119 29,624 41,413 41,978 41,834 -15.43%
NOSH 555,000 499,999 499,499 496,225 472,758 455,797 437,142 17.23%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -171.27% -206.29% -250.55% -404.57% -1,097.81% -802.97% -407.53% -
ROE 37.58% 37.28% 28.44% 27.12% -54.74% -49.44% -41.84% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.72 1.70 1.59 1.02 0.44 0.58 1.00 43.50%
EPS 2.20 2.19 1.71 1.62 -4.80 -4.55 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0586 0.0588 0.0603 0.0597 0.0876 0.0921 0.0957 -27.86%
Adjusted Per Share Value based on latest NOSH - 496,225
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.85 0.76 0.71 0.45 0.19 0.23 0.39 68.02%
EPS 1.09 0.98 0.77 0.72 -2.03 -1.85 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.0263 0.0269 0.0265 0.037 0.0375 0.0374 -15.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.055 0.075 0.09 0.08 0.135 0.13 0.155 -
P/RPS 3.20 4.41 5.65 7.82 30.45 22.55 15.45 -64.96%
P/EPS 2.50 3.42 5.25 4.94 -2.82 -2.85 -3.87 -
EY 40.04 29.23 19.05 20.24 -35.52 -35.03 -25.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.28 1.49 1.34 1.54 1.41 1.62 -30.40%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 26/08/15 26/05/15 27/02/15 21/11/14 29/08/14 22/05/14 -
Price 0.055 0.055 0.08 0.08 0.125 0.155 0.15 -
P/RPS 3.20 3.23 5.03 7.82 28.19 26.88 14.95 -64.18%
P/EPS 2.50 2.51 4.66 4.94 -2.61 -3.40 -3.75 -
EY 40.04 39.86 21.44 20.24 -38.36 -29.38 -26.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 1.33 1.34 1.43 1.68 1.57 -28.94%

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