[MAGMA] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 83.94%
YoY- 69.24%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
Revenue 45,002 5,433 4,984 7,981 2,560 15,680 2,648 42.45%
PBT 7,798 -3,445 -4,084 -2,697 -6,320 -112 -7,136 -
Tax -2,037 -730 0 0 0 0 0 -
NP 5,761 -4,176 -4,084 -2,697 -6,320 -112 -7,136 -
-
NP to SH 5,630 -3,966 -3,888 -2,480 -6,120 -112 -7,136 -
-
Tax Rate 26.12% - - - - - - -
Total Cost 39,241 9,609 9,068 10,678 8,880 15,792 9,784 18.94%
-
Net Worth 92,090 23,860 23,941 29,458 41,834 10,008 20,706 20.49%
Dividend
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
Net Worth 92,090 23,860 23,941 29,458 41,834 10,008 20,706 20.49%
NOSH 5,595,362 795,362 511,578 502,702 437,142 199,374 200,449 51.56%
Ratio Analysis
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
NP Margin 12.80% -76.86% -81.94% -33.80% -246.88% -0.71% -269.49% -
ROE 6.11% -16.62% -16.24% -8.42% -14.63% -1.12% -34.46% -
Per Share
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
RPS 1.17 0.68 0.97 1.59 0.59 7.86 1.32 -1.49%
EPS 0.15 -0.49 -0.76 -0.49 -1.40 -0.04 -3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.024 0.03 0.0468 0.0586 0.0957 0.0502 0.1033 -16.66%
Adjusted Per Share Value based on latest NOSH - 555,000
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
RPS 4.02 0.49 0.45 0.71 0.23 1.40 0.24 42.19%
EPS 0.50 -0.35 -0.35 -0.22 -0.55 -0.01 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0213 0.0214 0.0263 0.0374 0.0089 0.0185 20.49%
Price Multiplier on Financial Quarter End Date
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
Date 30/09/19 30/03/18 30/09/16 30/09/15 31/03/14 29/03/13 30/09/11 -
Price 0.03 0.05 0.04 0.055 0.155 0.11 0.07 -
P/RPS 2.56 7.32 4.11 3.46 26.47 1.40 5.30 -8.68%
P/EPS 20.44 -10.03 -5.26 -11.15 -11.07 -195.81 -1.97 -
EY 4.89 -9.97 -19.00 -8.97 -9.03 -0.51 -50.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.67 0.85 0.94 1.62 2.19 0.68 7.90%
Price Multiplier on Announcement Date
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
Date 02/09/20 30/05/18 30/11/16 24/11/15 22/05/14 31/05/13 30/11/11 -
Price 0.09 0.045 0.05 0.055 0.15 0.13 0.09 -
P/RPS 7.67 6.59 5.13 3.46 25.61 1.65 6.81 1.49%
P/EPS 61.33 -9.02 -6.58 -11.15 -10.71 -231.42 -2.53 -
EY 1.63 -11.08 -15.20 -8.97 -9.33 -0.43 -39.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 1.50 1.07 0.94 1.57 2.59 0.87 20.02%

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