[MAGMA] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -154.45%
YoY- -179.47%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 18,211 20,051 22,422 27,239 31,158 33,615 38,630 -39.34%
PBT -25,794 -25,567 -26,715 -3,211 1,806 5,717 11,505 -
Tax -3,161 -3,161 -3,161 1,450 1,428 1,343 981 -
NP -28,955 -28,728 -29,876 -1,761 3,234 7,060 12,486 -
-
NP to SH -28,955 -28,728 -29,876 -1,761 3,234 7,060 12,486 -
-
Tax Rate - - - - -79.07% -23.49% -8.53% -
Total Cost 47,166 48,779 52,298 29,000 27,924 26,555 26,144 48.03%
-
Net Worth 17,184 20,919 23,466 41,308 47,816 51,308 55,401 -54.08%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 17,184 20,919 23,466 41,308 47,816 51,308 55,401 -54.08%
NOSH 200,054 200,567 200,056 200,043 199,653 199,798 200,077 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -159.00% -143.27% -133.24% -6.46% 10.38% 21.00% 32.32% -
ROE -168.49% -137.33% -127.31% -4.26% 6.76% 13.76% 22.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.10 10.00 11.21 13.62 15.61 16.82 19.31 -39.35%
EPS -14.47 -14.32 -14.93 -0.88 1.62 3.53 6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.1043 0.1173 0.2065 0.2395 0.2568 0.2769 -54.07%
Adjusted Per Share Value based on latest NOSH - 200,043
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.63 1.79 2.00 2.43 2.78 3.00 3.45 -39.25%
EPS -2.59 -2.57 -2.67 -0.16 0.29 0.63 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.0187 0.021 0.0369 0.0427 0.0458 0.0495 -53.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.18 0.21 0.09 0.04 0.05 0.09 0.10 -
P/RPS 1.98 2.10 0.80 0.29 0.32 0.53 0.52 143.24%
P/EPS -1.24 -1.47 -0.60 -4.54 3.09 2.55 1.60 -
EY -80.41 -68.21 -165.93 -22.01 32.40 39.26 62.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.01 0.77 0.19 0.21 0.35 0.36 223.01%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 03/09/09 26/05/09 27/02/09 25/11/08 28/08/08 -
Price 0.19 0.19 0.20 0.10 0.05 0.07 0.10 -
P/RPS 2.09 1.90 1.78 0.73 0.32 0.42 0.52 152.15%
P/EPS -1.31 -1.33 -1.34 -11.36 3.09 1.98 1.60 -
EY -76.18 -75.39 -74.67 -8.80 32.40 50.48 62.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.82 1.71 0.48 0.21 0.27 0.36 234.16%

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