[MAGMA] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -23.27%
YoY- 15.86%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 34,577 17,215 5,717 4,403 5,081 5,583 6,862 193.62%
PBT 3,346 -108 -7,217 -8,349 -6,834 -7,432 -7,450 -
Tax -2,491 -1,855 -1,765 -1,753 -1,123 -791 -1,618 33.29%
NP 855 -1,963 -8,982 -10,102 -7,957 -8,223 -9,068 -
-
NP to SH 1,046 -1,820 -8,832 -9,677 -7,850 -8,059 -8,844 -
-
Tax Rate 74.45% - - - - - - -
Total Cost 33,722 19,178 14,699 14,505 13,038 13,806 15,930 64.79%
-
Net Worth 92,090 91,246 88,285 15,907 15,907 23,860 23,860 145.85%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 92,090 91,246 88,285 15,907 15,907 23,860 23,860 145.85%
NOSH 5,595,362 5,595,362 795,362 795,362 795,362 795,362 795,362 266.71%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.47% -11.40% -157.11% -229.43% -156.60% -147.29% -132.15% -
ROE 1.14% -1.99% -10.00% -60.83% -49.35% -33.77% -37.06% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.90 0.58 0.72 0.55 0.64 0.70 0.86 3.07%
EPS 0.03 -0.06 -1.11 -1.22 -0.99 -1.01 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.024 0.031 0.111 0.02 0.02 0.03 0.03 -13.81%
Adjusted Per Share Value based on latest NOSH - 795,362
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.48 1.73 0.57 0.44 0.51 0.56 0.69 193.80%
EPS 0.11 -0.18 -0.89 -0.97 -0.79 -0.81 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.0917 0.0887 0.016 0.016 0.024 0.024 145.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.03 0.04 0.06 0.035 0.05 0.04 0.05 -
P/RPS 3.33 6.84 8.35 6.32 7.83 5.70 5.80 -30.89%
P/EPS 110.05 -64.69 -5.40 -2.88 -5.07 -3.95 -4.50 -
EY 0.91 -1.55 -18.51 -34.76 -19.74 -25.33 -22.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.29 0.54 1.75 2.50 1.33 1.67 -17.54%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 02/09/20 02/09/20 02/09/20 21/02/19 15/11/18 29/08/18 30/05/18 -
Price 0.09 0.09 0.09 0.065 0.04 0.04 0.045 -
P/RPS 9.99 15.39 12.52 11.74 6.26 5.70 5.22 54.08%
P/EPS 330.15 -145.55 -8.10 -5.34 -4.05 -3.95 -4.05 -
EY 0.30 -0.69 -12.34 -18.72 -24.67 -25.33 -24.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 2.90 0.81 3.25 2.00 1.33 1.50 84.09%

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