[MAGMA] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- -29.49%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/17 30/06/16 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 9,111 10,634 5,074 7,665 7,642 14,123 16,038 -7.75%
PBT -10,355 -7,404 -20,528 -12,946 -8,100 -4,225 -14,148 -4.35%
Tax -1,212 0 0 -3,394 -1,019 -36 4,406 -
NP -11,567 -7,404 -20,528 -16,340 -9,119 -4,261 -9,742 2.48%
-
NP to SH -11,454 -7,018 -20,127 -16,024 -9,119 -4,261 -9,742 2.33%
-
Tax Rate - - - - - - - -
Total Cost 20,678 18,038 25,602 24,005 16,761 18,384 25,780 -3.09%
-
Net Worth 22,287 24,040 29,212 26,397 13,239 10,942 13,944 6.92%
Dividend
30/06/17 30/06/16 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 22,287 24,040 29,212 26,397 13,239 10,942 13,944 6.92%
NOSH 795,362 497,730 468,905 209,671 199,999 200,046 200,064 21.77%
Ratio Analysis
30/06/17 30/06/16 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -126.96% -69.63% -404.57% -213.18% -119.33% -30.17% -60.74% -
ROE -51.39% -29.19% -68.90% -60.70% -68.87% -38.94% -69.86% -
Per Share
30/06/17 30/06/16 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.23 2.14 1.08 3.66 3.82 7.06 8.02 -23.48%
EPS -1.75 -1.41 -4.29 -7.47 -4.56 -2.13 -4.87 -13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0483 0.0623 0.1259 0.0662 0.0547 0.0697 -11.33%
Adjusted Per Share Value based on latest NOSH - 257,321
30/06/17 30/06/16 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.92 1.07 0.51 0.77 0.77 1.42 1.61 -7.67%
EPS -1.15 -0.71 -2.02 -1.61 -0.92 -0.43 -0.98 2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0224 0.0242 0.0294 0.0265 0.0133 0.011 0.014 6.93%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/17 30/06/16 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 -
Price 0.10 0.045 0.08 0.185 0.17 0.09 0.12 -
P/RPS 8.15 3.63 7.39 5.06 4.45 1.27 1.50 27.32%
P/EPS -6.49 -4.44 -1.86 -2.42 -3.73 -4.23 -2.46 14.85%
EY -15.42 -22.55 -53.65 -41.31 -26.82 -23.67 -40.58 -12.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 0.90 1.28 1.47 2.57 1.65 1.72 9.88%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/17 30/08/16 27/02/15 28/02/14 30/08/12 26/08/11 30/08/10 -
Price 0.075 0.035 0.08 0.15 0.14 0.07 0.13 -
P/RPS 6.12 2.82 7.39 4.10 3.66 0.99 1.62 20.89%
P/EPS -4.86 -3.45 -1.86 -1.96 -3.07 -3.29 -2.67 8.92%
EY -20.56 -28.99 -53.65 -50.95 -32.57 -30.43 -37.46 -8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.70 1.28 1.19 2.11 1.28 1.87 4.23%

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