[MAGMA] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -5.53%
YoY- -1198.18%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 14,365 19,408 20,471 21,450 18,679 20,142 18,532 -15.57%
PBT -10,789 -13,954 -14,949 -15,513 -14,897 -8,762 -4,865 69.81%
Tax -853 -999 -720 -627 -495 -481 -784 5.76%
NP -11,642 -14,953 -15,669 -16,140 -15,392 -9,243 -5,649 61.73%
-
NP to SH -12,563 -13,092 -13,809 -14,280 -13,532 -9,243 -5,649 70.13%
-
Tax Rate - - - - - - - -
Total Cost 26,007 34,361 36,140 37,590 34,071 29,385 24,181 4.95%
-
Net Worth 93,663 70,761 73,559 74,609 59,804 39,869 42,527 69.03%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 93,663 70,761 73,559 74,609 59,804 39,869 42,527 69.03%
NOSH 945,239 757,020 497,020 469,242 288,867 1,444,339 1,444,339 -24.56%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -81.04% -77.05% -76.54% -75.24% -82.40% -45.89% -30.48% -
ROE -13.41% -18.50% -18.77% -19.14% -22.63% -23.18% -13.28% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.70 3.13 4.12 4.57 1.41 1.52 1.39 14.32%
EPS -1.49 -2.11 -2.78 -3.04 -1.02 -0.70 -0.43 128.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.111 0.114 0.148 0.159 0.045 0.03 0.032 128.62%
Adjusted Per Share Value based on latest NOSH - 469,242
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.28 1.73 1.83 1.92 1.67 1.80 1.66 -15.87%
EPS -1.12 -1.17 -1.23 -1.28 -1.21 -0.83 -0.50 70.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.0632 0.0657 0.0667 0.0534 0.0356 0.038 69.04%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.265 0.075 0.07 0.095 0.09 0.02 0.02 -
P/RPS 15.57 2.40 1.70 2.08 6.40 1.32 1.43 389.11%
P/EPS -17.80 -3.56 -2.52 -3.12 -8.84 -2.88 -4.71 142.03%
EY -5.62 -28.12 -39.69 -32.03 -11.31 -34.77 -21.25 -58.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.66 0.47 0.60 2.00 0.67 0.62 145.24%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 29/08/23 26/05/23 28/02/23 25/11/22 26/08/22 -
Price 0.22 0.225 0.09 0.085 0.095 0.025 0.015 -
P/RPS 12.92 7.20 2.19 1.86 6.76 1.65 1.08 420.70%
P/EPS -14.78 -10.67 -3.24 -2.79 -9.33 -3.59 -3.53 159.09%
EY -6.77 -9.37 -30.87 -35.80 -10.72 -27.82 -28.34 -61.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.97 0.61 0.53 2.11 0.83 0.47 160.16%

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