[MAGMA] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 6.98%
YoY- 18.93%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 7,884 2,070 6,072 2,982 16,118 14,622 23,044 -12.53%
PBT -4,434 -9,606 -20 -6,638 -8,114 -13,018 -14,862 -14.02%
Tax -374 0 1 0 -74 0 0 -
NP -4,808 -9,606 -19 -6,638 -8,188 -13,018 -14,862 -13.14%
-
NP to SH -4,704 -9,350 79 -6,638 -8,188 -13,018 -14,862 -13.38%
-
Tax Rate - - - - - - - -
Total Cost 12,692 11,676 6,091 9,620 24,306 27,640 37,906 -12.77%
-
Net Worth 33,104 41,400 25,204 19,134 10,983 17,203 47,842 -4.49%
Dividend
31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 33,104 41,400 25,204 19,134 10,983 17,203 47,842 -4.49%
NOSH 723,057 449,519 200,194 199,939 199,707 200,276 199,758 17.43%
Ratio Analysis
31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -60.98% -464.06% -0.31% -222.60% -50.80% -89.03% -64.49% -
ROE -14.21% -22.58% 0.31% -34.69% -74.55% -75.67% -31.06% -
Per Share
31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.19 0.46 3.03 1.49 8.07 7.30 11.54 -24.70%
EPS -0.82 -2.08 0.04 -3.32 -4.10 -6.50 -7.44 -24.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0921 0.1259 0.0957 0.055 0.0859 0.2395 -17.77%
Adjusted Per Share Value based on latest NOSH - 199,350
31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.70 0.18 0.54 0.27 1.44 1.31 2.06 -12.61%
EPS -0.42 -0.84 0.01 -0.59 -0.73 -1.16 -1.33 -13.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.037 0.0225 0.0171 0.0098 0.0154 0.0427 -4.47%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/12/16 30/06/14 28/06/13 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.045 0.13 0.105 0.12 0.09 0.18 0.05 -
P/RPS 3.78 28.23 3.46 8.05 1.12 2.47 0.43 31.19%
P/EPS -6.33 -6.25 266.08 -3.61 -2.20 -2.77 -0.67 32.38%
EY -15.79 -16.00 0.38 -27.67 -45.56 -36.11 -148.80 -24.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.41 0.83 1.25 1.64 2.10 0.21 19.93%
Price Multiplier on Announcement Date
31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/17 29/08/14 30/08/13 22/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.06 0.155 0.11 0.19 0.10 0.19 0.05 -
P/RPS 5.04 33.66 3.63 12.74 1.24 2.60 0.43 35.99%
P/EPS -8.44 -7.45 278.75 -5.72 -2.44 -2.92 -0.67 37.22%
EY -11.84 -13.42 0.36 -17.47 -41.00 -34.21 -148.80 -27.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.68 0.87 1.99 1.82 2.21 0.21 24.32%

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