[MAGMA] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -20.55%
YoY- 37.1%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,070 6,072 2,982 16,118 14,622 23,044 37,988 -36.08%
PBT -9,606 -20 -6,638 -8,114 -13,018 -14,862 4,538 -
Tax 0 1 0 -74 0 0 -894 -
NP -9,606 -19 -6,638 -8,188 -13,018 -14,862 3,644 -
-
NP to SH -9,350 79 -6,638 -8,188 -13,018 -14,862 3,644 -
-
Tax Rate - - - - - - 19.70% -
Total Cost 11,676 6,091 9,620 24,306 27,640 37,906 34,344 -15.29%
-
Net Worth 41,400 25,204 19,134 10,983 17,203 47,842 48,433 -2.38%
Dividend
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 41,400 25,204 19,134 10,983 17,203 47,842 48,433 -2.38%
NOSH 449,519 200,194 199,939 199,707 200,276 199,758 200,219 13.24%
Ratio Analysis
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -464.06% -0.31% -222.60% -50.80% -89.03% -64.49% 9.59% -
ROE -22.58% 0.31% -34.69% -74.55% -75.67% -31.06% 7.52% -
Per Share
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.46 3.03 1.49 8.07 7.30 11.54 18.97 -43.56%
EPS -2.08 0.04 -3.32 -4.10 -6.50 -7.44 1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.1259 0.0957 0.055 0.0859 0.2395 0.2419 -13.80%
Adjusted Per Share Value based on latest NOSH - 199,583
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.18 0.54 0.27 1.44 1.31 2.06 3.39 -36.33%
EPS -0.84 0.01 -0.59 -0.73 -1.16 -1.33 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.0225 0.0171 0.0098 0.0154 0.0427 0.0433 -2.38%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/14 28/06/13 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.13 0.105 0.12 0.09 0.18 0.05 0.20 -
P/RPS 28.23 3.46 8.05 1.12 2.47 0.43 1.05 65.91%
P/EPS -6.25 266.08 -3.61 -2.20 -2.77 -0.67 10.99 -
EY -16.00 0.38 -27.67 -45.56 -36.11 -148.80 9.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.83 1.25 1.64 2.10 0.21 0.83 8.49%
Price Multiplier on Announcement Date
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 29/08/14 30/08/13 22/02/12 28/02/11 25/02/10 27/02/09 28/02/08 -
Price 0.155 0.11 0.19 0.10 0.19 0.05 0.12 -
P/RPS 33.66 3.63 12.74 1.24 2.60 0.43 0.63 84.39%
P/EPS -7.45 278.75 -5.72 -2.44 -2.92 -0.67 6.59 -
EY -13.42 0.36 -17.47 -41.00 -34.21 -148.80 15.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.87 1.99 1.82 2.21 0.21 0.50 20.49%

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