[MAGMA] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -130.16%
YoY- 12.41%
View:
Show?
Cumulative Result
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 6,072 1,491 8,059 7,311 11,522 18,994 0 -
PBT -20 -3,319 -4,057 -6,509 -7,431 2,269 0 -
Tax 1 0 -37 0 0 -447 0 -
NP -19 -3,319 -4,094 -6,509 -7,431 1,822 0 -
-
NP to SH 79 -3,319 -4,094 -6,509 -7,431 1,822 0 -
-
Tax Rate - - - - - 19.70% - -
Total Cost 6,091 4,810 12,153 13,820 18,953 17,172 0 -
-
Net Worth 25,204 19,134 10,983 17,203 47,842 48,433 0 -
Dividend
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 25,204 19,134 10,983 17,203 47,842 48,433 0 -
NOSH 200,194 199,939 199,707 200,276 199,758 200,219 0 -
Ratio Analysis
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.31% -222.60% -50.80% -89.03% -64.49% 9.59% 0.00% -
ROE 0.31% -17.35% -37.27% -37.83% -15.53% 3.76% 0.00% -
Per Share
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.03 0.75 4.04 3.65 5.77 9.49 0.00 -
EPS 0.04 -1.66 -2.05 -3.25 -3.72 0.91 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.0957 0.055 0.0859 0.2395 0.2419 0.00 -
Adjusted Per Share Value based on latest NOSH - 200,054
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.61 0.15 0.81 0.73 1.16 1.91 0.00 -
EPS 0.01 -0.33 -0.41 -0.65 -0.75 0.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0192 0.011 0.0173 0.0481 0.0487 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.105 0.12 0.09 0.18 0.05 0.20 0.00 -
P/RPS 3.46 16.09 2.23 4.93 0.87 2.11 0.00 -
P/EPS 266.08 -7.23 -4.39 -5.54 -1.34 21.98 0.00 -
EY 0.38 -13.83 -22.78 -18.06 -74.40 4.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.25 1.64 2.10 0.21 0.83 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/08/13 22/02/12 28/02/11 25/02/10 27/02/09 28/02/08 - -
Price 0.11 0.19 0.10 0.19 0.05 0.12 0.00 -
P/RPS 3.63 25.48 2.48 5.20 0.87 1.26 0.00 -
P/EPS 278.75 -11.45 -4.88 -5.85 -1.34 13.19 0.00 -
EY 0.36 -8.74 -20.50 -17.11 -74.40 7.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.99 1.82 2.21 0.21 0.50 0.00 -

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