[MAGMA] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 23.1%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 4,403 5,081 5,583 6,862 7,787 8,979 9,111 -38.33%
PBT -8,349 -6,834 -7,432 -7,450 -10,060 -10,245 -10,355 -13.33%
Tax -1,753 -1,123 -791 -1,618 -1,482 -1,363 -1,212 27.80%
NP -10,102 -7,957 -8,223 -9,068 -11,542 -11,608 -11,567 -8.61%
-
NP to SH -9,677 -7,850 -8,059 -8,844 -11,501 -11,535 -11,454 -10.60%
-
Tax Rate - - - - - - - -
Total Cost 14,505 13,038 13,806 15,930 19,329 20,587 20,678 -21.00%
-
Net Worth 15,907 15,907 23,860 23,860 23,860 23,860 22,287 -20.08%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 15,907 15,907 23,860 23,860 23,860 23,860 22,287 -20.08%
NOSH 795,362 795,362 795,362 795,362 795,362 795,362 795,362 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -229.43% -156.60% -147.29% -132.15% -148.22% -129.28% -126.96% -
ROE -60.83% -49.35% -33.77% -37.06% -48.20% -48.34% -51.39% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.55 0.64 0.70 0.86 0.98 1.13 1.23 -41.43%
EPS -1.22 -0.99 -1.01 -1.11 -1.45 -1.45 -1.54 -14.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.03 0.03 0.03 0.03 0.03 -23.62%
Adjusted Per Share Value based on latest NOSH - 795,362
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.39 0.45 0.50 0.61 0.70 0.80 0.81 -38.48%
EPS -0.86 -0.70 -0.72 -0.79 -1.03 -1.03 -1.02 -10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0142 0.0142 0.0213 0.0213 0.0213 0.0213 0.0199 -20.09%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.035 0.05 0.04 0.05 0.05 0.06 0.10 -
P/RPS 6.32 7.83 5.70 5.80 5.11 5.31 8.15 -15.55%
P/EPS -2.88 -5.07 -3.95 -4.50 -3.46 -4.14 -6.49 -41.73%
EY -34.76 -19.74 -25.33 -22.24 -28.92 -24.17 -15.42 71.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.50 1.33 1.67 1.67 2.00 3.33 -34.80%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 15/11/18 29/08/18 30/05/18 27/02/18 22/11/17 29/08/17 -
Price 0.065 0.04 0.04 0.045 0.055 0.06 0.075 -
P/RPS 11.74 6.26 5.70 5.22 5.62 5.31 6.12 54.20%
P/EPS -5.34 -4.05 -3.95 -4.05 -3.80 -4.14 -4.86 6.46%
EY -18.72 -24.67 -25.33 -24.71 -26.29 -24.17 -20.56 -6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 2.00 1.33 1.50 1.83 2.00 2.50 19.05%

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