[MAGMA] YoY Annual (Unaudited) Result on 31-Dec-2018 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
YoY- 9.47%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/21 30/06/20 31/12/19 31/12/18 30/06/17 30/06/16 31/12/14 CAGR
Revenue 19,499 43,312 36,869 4,823 9,111 10,634 5,074 23.00%
PBT -10,351 -55,796 3,535 -3,240 -10,355 -7,404 -20,528 -9.99%
Tax -397 -1,968 -1,102 -9,089 -1,212 0 0 -
NP -10,748 -57,764 2,433 -12,329 -11,567 -7,404 -20,528 -9.47%
-
NP to SH -10,748 -57,508 2,335 -11,924 -11,454 -7,018 -20,127 -9.19%
-
Tax Rate - - 31.17% - - - - -
Total Cost 30,247 101,076 34,436 17,152 20,678 18,038 25,602 2.59%
-
Net Worth 29,668 26,284 87,484 15,907 22,287 24,040 29,212 0.23%
Dividend
30/06/21 30/06/20 31/12/19 31/12/18 30/06/17 30/06/16 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 31/12/19 31/12/18 30/06/17 30/06/16 31/12/14 CAGR
Net Worth 29,668 26,284 87,484 15,907 22,287 24,040 29,212 0.23%
NOSH 1,216,204 835,736 6,247,362 795,362 795,362 497,730 468,905 15.78%
Ratio Analysis
30/06/21 30/06/20 31/12/19 31/12/18 30/06/17 30/06/16 31/12/14 CAGR
NP Margin -55.12% -133.37% 6.60% -255.63% -126.96% -69.63% -404.57% -
ROE -36.23% -218.79% 2.67% -74.96% -51.39% -29.19% -68.90% -
Per Share
30/06/21 30/06/20 31/12/19 31/12/18 30/06/17 30/06/16 31/12/14 CAGR
RPS 2.23 8.07 0.84 0.61 1.23 2.14 1.08 11.79%
EPS -1.23 -10.72 0.05 -1.50 -1.75 -1.41 -4.29 -17.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.049 0.02 0.02 0.03 0.0483 0.0623 -8.89%
Adjusted Per Share Value based on latest NOSH - 795,362
30/06/21 30/06/20 31/12/19 31/12/18 30/06/17 30/06/16 31/12/14 CAGR
RPS 1.96 4.35 3.71 0.48 0.92 1.07 0.51 23.00%
EPS -1.08 -5.78 0.23 -1.20 -1.15 -0.71 -2.02 -9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0264 0.0879 0.016 0.0224 0.0242 0.0294 0.20%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 31/12/19 31/12/18 30/06/17 30/06/16 31/12/14 CAGR
Date 30/06/21 30/06/20 31/12/19 31/12/18 30/06/17 30/06/16 31/12/14 -
Price 0.06 0.10 0.02 0.035 0.10 0.045 0.08 -
P/RPS 2.69 1.24 2.37 5.77 8.15 3.63 7.39 -14.39%
P/EPS -4.87 -0.93 37.47 -2.33 -6.49 -4.44 -1.86 15.95%
EY -20.53 -107.21 2.67 -42.83 -15.42 -22.55 -53.65 -13.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.04 1.00 1.75 3.33 0.90 1.28 5.02%
Price Multiplier on Announcement Date
30/06/21 30/06/20 31/12/19 31/12/18 30/06/17 30/06/16 31/12/14 CAGR
Date 22/09/21 28/08/20 02/09/20 21/02/19 29/08/17 30/08/16 27/02/15 -
Price 0.075 0.095 0.09 0.065 0.075 0.035 0.08 -
P/RPS 3.36 1.18 10.68 10.72 6.12 2.82 7.39 -11.41%
P/EPS -6.09 -0.89 168.60 -4.34 -4.86 -3.45 -1.86 20.01%
EY -16.42 -112.85 0.59 -23.06 -20.56 -28.99 -53.65 -16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.94 4.50 3.25 2.50 0.70 1.28 8.76%

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