[MAGMA] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -62.9%
YoY- -1894.49%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 CAGR
Revenue 29,600 22,429 24,139 6,097 34,087 3,426 8,432 18.20%
PBT -10,600 -11,308 -8,119 -15,818 1,132 -611 -7,320 5.05%
Tax -1,450 -1,197 -997 0 -935 -6,989 -390 19.11%
NP -12,050 -12,505 -9,116 -15,818 197 -7,600 -7,710 6.12%
-
NP to SH -11,974 -12,502 -9,116 -15,818 113 -7,500 -7,649 6.15%
-
Tax Rate - - - - 82.60% - - -
Total Cost 41,650 34,934 33,255 21,915 33,890 11,026 16,142 13.45%
-
Net Worth 95,482 70,761 39,869 31,214 86,361 15,907 28,922 17.24%
Dividend
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 CAGR
Net Worth 95,482 70,761 39,869 31,214 86,361 15,907 28,922 17.24%
NOSH 945,368 757,020 1,444,339 1,046,252 767,736 795,362 723,057 3.63%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 CAGR
NP Margin -40.71% -55.75% -37.76% -259.44% 0.58% -221.84% -91.45% -
ROE -12.54% -17.67% -22.86% -50.68% 0.13% -47.15% -26.45% -
Per Share
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 CAGR
RPS 3.13 3.61 1.82 0.70 6.99 0.43 1.17 14.00%
EPS -1.27 -2.52 -0.69 -1.83 0.03 -0.94 -1.21 0.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.101 0.114 0.03 0.036 0.177 0.02 0.04 13.13%
Adjusted Per Share Value based on latest NOSH - 1,444,339
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 CAGR
RPS 2.64 2.00 2.16 0.54 3.05 0.31 0.75 18.25%
EPS -1.07 -1.12 -0.81 -1.41 0.01 -0.67 -0.68 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0632 0.0356 0.0279 0.0772 0.0142 0.0258 17.26%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 CAGR
Date 30/09/24 29/09/23 30/09/22 31/03/21 31/03/20 28/09/18 31/03/17 -
Price 0.235 0.075 0.02 0.08 0.07 0.05 0.08 -
P/RPS 7.51 2.08 1.10 11.38 1.00 11.61 6.86 1.21%
P/EPS -18.55 -3.72 -2.92 -4.39 301.87 -5.30 -7.56 12.70%
EY -5.39 -26.86 -34.30 -22.80 0.33 -18.86 -13.22 -11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 0.66 0.67 2.22 0.40 2.50 2.00 2.05%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 CAGR
Date 27/11/24 30/11/23 25/11/22 25/05/21 02/09/20 15/11/18 31/05/17 -
Price 0.215 0.225 0.025 0.065 0.09 0.04 0.095 -
P/RPS 6.87 6.23 1.38 9.24 1.29 9.29 8.15 -2.25%
P/EPS -16.97 -11.17 -3.64 -3.56 388.12 -4.24 -8.98 8.84%
EY -5.89 -8.95 -27.44 -28.07 0.26 -23.58 -11.14 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.97 0.83 1.81 0.51 2.00 2.38 -1.46%

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