[MAGMA] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 90.23%
YoY- 93.4%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 2,042 9,468 4,984 16,208 15,514 22,372 37,560 -36.09%
PBT -8,309 612 -7,754 -2,813 -12,110 -15,958 3,664 -
Tax 0 1 0 2,013 -10 -84 -709 -
NP -8,309 613 -7,754 -800 -12,121 -16,042 2,954 -
-
NP to SH -8,061 828 -7,754 -800 -12,121 -16,042 2,954 -
-
Tax Rate - -0.16% - - - - 19.35% -
Total Cost 10,351 8,854 12,738 17,008 27,635 38,414 34,605 -16.93%
-
Net Worth 38,378 10,704 16,628 14,599 14,585 41,272 48,672 -3.58%
Dividend
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 38,378 10,704 16,628 14,599 14,585 41,272 48,672 -3.58%
NOSH 438,115 200,078 199,862 199,999 199,802 199,867 199,639 12.84%
Ratio Analysis
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -406.79% 6.48% -155.59% -4.94% -78.13% -71.71% 7.87% -
ROE -21.00% 7.74% -46.63% -5.48% -83.11% -38.87% 6.07% -
Per Share
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.47 4.73 2.49 8.10 7.77 11.19 18.81 -43.29%
EPS -1.84 0.41 -3.88 -0.40 -6.07 -8.03 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0535 0.0832 0.073 0.073 0.2065 0.2438 -14.56%
Adjusted Per Share Value based on latest NOSH - 199,657
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.18 0.85 0.45 1.45 1.39 2.00 3.36 -36.23%
EPS -0.72 0.07 -0.69 -0.07 -1.08 -1.43 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0343 0.0096 0.0149 0.013 0.013 0.0369 0.0435 -3.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.135 0.11 0.20 0.09 0.17 0.04 0.12 -
P/RPS 28.96 2.32 8.02 1.11 2.19 0.36 0.64 79.70%
P/EPS -7.34 26.58 -5.15 -22.50 -2.80 -0.50 8.11 -
EY -13.63 3.76 -19.40 -4.44 -35.69 -200.67 12.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.06 2.40 1.23 2.33 0.19 0.49 19.25%
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/11/14 29/11/13 30/05/12 31/05/11 31/05/10 26/05/09 27/05/08 -
Price 0.125 0.16 0.17 0.08 0.14 0.10 0.15 -
P/RPS 26.81 3.38 6.82 0.99 1.80 0.89 0.80 71.59%
P/EPS -6.79 38.66 -4.38 -20.00 -2.31 -1.25 10.14 -
EY -14.72 2.59 -22.82 -5.00 -43.33 -80.27 9.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.99 2.04 1.10 1.92 0.48 0.62 13.71%

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