[MAGMA] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -20.99%
YoY- -33.67%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 CAGR
Revenue 36,869 31,556 6,090 7,884 2,070 6,072 2,982 36.90%
PBT 3,535 5,408 -8,106 -4,434 -9,606 -20 -6,638 -
Tax -1,102 -820 -698 -374 0 1 0 -
NP 2,433 4,588 -8,804 -4,808 -9,606 -19 -6,638 -
-
NP to SH 2,335 4,392 -8,625 -4,704 -9,350 79 -6,638 -
-
Tax Rate 31.17% 15.16% - - - - - -
Total Cost 34,436 26,968 14,895 12,692 11,676 6,091 9,620 17.26%
-
Net Worth 87,484 91,246 23,860 33,104 41,400 25,204 19,134 20.90%
Dividend
31/12/19 30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 CAGR
Net Worth 87,484 91,246 23,860 33,104 41,400 25,204 19,134 20.90%
NOSH 6,247,362 5,595,362 795,362 723,057 449,519 200,194 199,939 53.71%
Ratio Analysis
31/12/19 30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 CAGR
NP Margin 6.60% 14.54% -144.56% -60.98% -464.06% -0.31% -222.60% -
ROE 2.67% 4.81% -36.15% -14.21% -22.58% 0.31% -34.69% -
Per Share
31/12/19 30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 CAGR
RPS 0.84 1.07 0.77 1.19 0.46 3.03 1.49 -6.90%
EPS 0.05 0.16 -1.08 -0.82 -2.08 0.04 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.031 0.03 0.05 0.0921 0.1259 0.0957 -17.76%
Adjusted Per Share Value based on latest NOSH - 723,057
31/12/19 30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 CAGR
RPS 3.29 2.82 0.54 0.70 0.18 0.54 0.27 36.65%
EPS 0.21 0.39 -0.77 -0.42 -0.84 0.01 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.0815 0.0213 0.0296 0.037 0.0225 0.0171 20.91%
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 CAGR
Date 31/12/19 28/06/19 29/06/18 30/12/16 30/06/14 28/06/13 30/12/11 -
Price 0.02 0.04 0.04 0.045 0.13 0.105 0.12 -
P/RPS 2.37 3.73 5.22 3.78 28.23 3.46 8.05 -14.16%
P/EPS 37.47 26.81 -3.69 -6.33 -6.25 266.08 -3.61 -
EY 2.67 3.73 -27.11 -15.79 -16.00 0.38 -27.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.29 1.33 0.90 1.41 0.83 1.25 -2.74%
Price Multiplier on Announcement Date
31/12/19 30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 CAGR
Date 02/09/20 02/09/20 29/08/18 27/02/17 29/08/14 30/08/13 22/02/12 -
Price 0.09 0.09 0.04 0.06 0.155 0.11 0.19 -
P/RPS 10.68 8.39 5.22 5.04 33.66 3.63 12.74 -2.17%
P/EPS 168.60 60.32 -3.69 -8.44 -7.45 278.75 -5.72 -
EY 0.59 1.66 -27.11 -11.84 -13.42 0.36 -17.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 2.90 1.33 1.20 1.68 0.87 1.99 10.72%

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