[MAGMA] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
YoY- 81.31%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 30/06/22 30/06/21 30/06/20 31/12/19 31/12/18 CAGR
Revenue 14,365 18,679 18,532 19,499 43,312 36,869 4,823 24.37%
PBT -10,791 -14,899 -5,236 -10,351 -55,796 3,535 -3,240 27.18%
Tax -852 27,641 -360 -397 -1,968 -1,102 -9,089 -37.69%
NP -11,643 12,742 -5,596 -10,748 -57,764 2,433 -12,329 -1.13%
-
NP to SH -12,563 -15,391 -5,596 -10,748 -57,508 2,335 -11,924 1.04%
-
Tax Rate - - - - - 31.17% - -
Total Cost 26,008 5,937 24,128 30,247 101,076 34,436 17,152 8.67%
-
Net Worth 93,663 363,933 42,527 29,668 26,284 87,484 15,907 42.53%
Dividend
31/12/23 31/12/22 30/06/22 30/06/21 30/06/20 31/12/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/22 30/06/21 30/06/20 31/12/19 31/12/18 CAGR
Net Worth 93,663 363,933 42,527 29,668 26,284 87,484 15,907 42.53%
NOSH 945,239 1,603,229 1,444,339 1,216,204 835,736 6,247,362 795,362 3.51%
Ratio Analysis
31/12/23 31/12/22 30/06/22 30/06/21 30/06/20 31/12/19 31/12/18 CAGR
NP Margin -81.05% 68.22% -30.20% -55.12% -133.37% 6.60% -255.63% -
ROE -13.41% -4.23% -13.16% -36.23% -218.79% 2.67% -74.96% -
Per Share
31/12/23 31/12/22 30/06/22 30/06/21 30/06/20 31/12/19 31/12/18 CAGR
RPS 1.70 1.17 1.39 2.23 8.07 0.84 0.61 22.73%
EPS -2.15 -0.96 -0.42 -1.23 -10.72 0.05 -1.50 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.111 0.227 0.032 0.034 0.049 0.02 0.02 40.85%
Adjusted Per Share Value based on latest NOSH - 1,216,204
31/12/23 31/12/22 30/06/22 30/06/21 30/06/20 31/12/19 31/12/18 CAGR
RPS 1.44 1.88 1.86 1.96 4.35 3.71 0.48 24.55%
EPS -1.26 -1.55 -0.56 -1.08 -5.78 0.23 -1.20 0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0942 0.3658 0.0428 0.0298 0.0264 0.0879 0.016 42.52%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/22 30/06/21 30/06/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 30/06/22 30/06/21 30/06/20 31/12/19 31/12/18 -
Price 0.265 0.09 0.02 0.06 0.10 0.02 0.035 -
P/RPS 15.57 7.72 1.43 2.69 1.24 2.37 5.77 21.94%
P/EPS -17.80 -9.38 -4.75 -4.87 -0.93 37.47 -2.33 50.14%
EY -5.62 -10.67 -21.05 -20.53 -107.21 2.67 -42.83 -33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.40 0.62 1.76 2.04 1.00 1.75 6.42%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/22 30/06/21 30/06/20 31/12/19 31/12/18 CAGR
Date 29/02/24 - 26/08/22 22/09/21 28/08/20 02/09/20 21/02/19 -
Price 0.22 0.00 0.015 0.075 0.095 0.09 0.065 -
P/RPS 12.92 0.00 1.08 3.36 1.18 10.68 10.72 3.80%
P/EPS -14.78 0.00 -3.56 -6.09 -0.89 168.60 -4.34 27.75%
EY -6.77 0.00 -28.07 -16.42 -112.85 0.59 -23.06 -21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 0.00 0.47 2.21 1.94 4.50 3.25 -9.43%

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