[MAGMA] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -67.47%
YoY- -5.06%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 7,981 2,560 15,680 2,648 15,648 14,428 23,912 -14.50%
PBT -2,697 -6,320 -112 -7,136 -6,792 -11,312 -15,904 -22.38%
Tax 0 0 0 0 0 0 0 -
NP -2,697 -6,320 -112 -7,136 -6,792 -11,312 -15,904 -22.38%
-
NP to SH -2,480 -6,120 -112 -7,136 -6,792 -11,312 -15,904 -23.30%
-
Tax Rate - - - - - - - -
Total Cost 10,678 8,880 15,792 9,784 22,440 25,740 39,816 -17.13%
-
Net Worth 29,458 41,834 10,008 20,706 13,384 20,919 51,308 -7.61%
Dividend
30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 29,458 41,834 10,008 20,706 13,384 20,919 51,308 -7.61%
NOSH 502,702 437,142 199,374 200,449 199,764 200,567 199,798 14.08%
Ratio Analysis
30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -33.80% -246.88% -0.71% -269.49% -43.40% -78.40% -66.51% -
ROE -8.42% -14.63% -1.12% -34.46% -50.75% -54.07% -31.00% -
Per Share
30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.59 0.59 7.86 1.32 7.83 7.19 11.97 -25.04%
EPS -0.49 -1.40 -0.04 -3.56 -3.40 -5.64 -7.96 -32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0586 0.0957 0.0502 0.1033 0.067 0.1043 0.2568 -19.02%
Adjusted Per Share Value based on latest NOSH - 200,449
30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.71 0.23 1.40 0.24 1.40 1.29 2.14 -14.57%
EPS -0.22 -0.55 -0.01 -0.64 -0.61 -1.01 -1.42 -23.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0263 0.0374 0.0089 0.0185 0.012 0.0187 0.0458 -7.61%
Price Multiplier on Financial Quarter End Date
30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/15 31/03/14 29/03/13 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.055 0.155 0.11 0.07 0.09 0.21 0.09 -
P/RPS 3.46 26.47 1.40 5.30 1.15 2.92 0.75 24.40%
P/EPS -11.15 -11.07 -195.81 -1.97 -2.65 -3.72 -1.13 38.66%
EY -8.97 -9.03 -0.51 -50.86 -37.78 -26.86 -88.44 -27.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.62 2.19 0.68 1.34 2.01 0.35 15.15%
Price Multiplier on Announcement Date
30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/15 22/05/14 31/05/13 30/11/11 30/11/10 23/11/09 25/11/08 -
Price 0.055 0.15 0.13 0.09 0.09 0.19 0.07 -
P/RPS 3.46 25.61 1.65 6.81 1.15 2.64 0.58 29.05%
P/EPS -11.15 -10.71 -231.42 -2.53 -2.65 -3.37 -0.88 43.70%
EY -8.97 -9.33 -0.43 -39.56 -37.78 -29.68 -113.71 -30.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.57 2.59 0.87 1.34 1.82 0.27 19.49%

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