[MAGMA] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 25.37%
YoY- 98.43%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 18,679 20,142 18,532 27,569 24,034 21,350 19,500 -2.81%
PBT -14,897 -8,762 -4,865 -192 -631 -6,014 -10,569 25.63%
Tax -495 -481 -784 -908 -843 -757 -241 61.36%
NP -15,392 -9,243 -5,649 -1,100 -1,474 -6,771 -10,810 26.48%
-
NP to SH -13,532 -9,243 -5,649 -1,100 -1,474 -6,771 -10,810 16.10%
-
Tax Rate - - - - - - - -
Total Cost 34,071 29,385 24,181 28,669 25,508 28,121 30,310 8.08%
-
Net Worth 59,804 39,869 42,527 45,185 31,725 28,849 29,668 59.37%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 59,804 39,869 42,527 45,185 31,725 28,849 29,668 59.37%
NOSH 288,867 1,444,339 1,444,339 1,444,339 1,444,339 1,314,339 1,216,204 -61.54%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -82.40% -45.89% -30.48% -3.99% -6.13% -31.71% -55.44% -
ROE -22.63% -23.18% -13.28% -2.43% -4.65% -23.47% -36.44% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.41 1.52 1.39 2.07 2.73 2.44 2.23 -26.27%
EPS -1.02 -0.70 -0.43 -0.08 -0.17 -0.77 -1.24 -12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.03 0.032 0.034 0.036 0.033 0.034 20.48%
Adjusted Per Share Value based on latest NOSH - 1,444,339
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.88 2.02 1.86 2.77 2.42 2.15 1.96 -2.73%
EPS -1.36 -0.93 -0.57 -0.11 -0.15 -0.68 -1.09 15.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0401 0.0428 0.0454 0.0319 0.029 0.0298 59.42%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.09 0.02 0.02 0.04 0.075 0.09 0.06 -
P/RPS 6.40 1.32 1.43 1.93 2.75 3.69 2.68 78.37%
P/EPS -8.84 -2.88 -4.71 -48.33 -44.84 -11.62 -4.84 49.25%
EY -11.31 -34.77 -21.25 -2.07 -2.23 -8.61 -20.65 -32.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.67 0.62 1.18 2.08 2.73 1.76 8.87%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 26/08/22 27/05/22 23/02/22 30/11/21 22/09/21 -
Price 0.095 0.025 0.015 0.03 0.05 0.08 0.075 -
P/RPS 6.76 1.65 1.08 1.45 1.83 3.28 3.36 59.16%
P/EPS -9.33 -3.59 -3.53 -36.24 -29.89 -10.33 -6.05 33.37%
EY -10.72 -27.82 -28.34 -2.76 -3.35 -9.68 -16.52 -24.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 0.83 0.47 0.88 1.39 2.42 2.21 -3.03%

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