[MAGMA] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -18.58%
YoY- -573.24%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
Revenue 17,215 5,583 7,096 2,628 14,270 7,554 16,786 0.29%
PBT -108 -7,432 -5,839 -17,707 -3,182 -3,303 -11,704 -42.37%
Tax -1,855 -791 -187 -3,395 1 0 4,369 -
NP -1,963 -8,223 -6,026 -21,102 -3,181 -3,303 -7,335 -14.36%
-
NP to SH -1,820 -8,059 -5,851 -20,756 -3,083 -3,303 -7,335 -15.12%
-
Tax Rate - - - - - - - -
Total Cost 19,178 13,806 13,122 23,730 17,451 10,857 24,121 -2.66%
-
Net Worth 91,246 23,860 33,104 41,978 10,871 19,077 10,977 28.28%
Dividend
30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
Net Worth 91,246 23,860 33,104 41,978 10,871 19,077 10,977 28.28%
NOSH 5,595,362 795,362 723,057 455,797 213,999 199,350 199,583 48.00%
Ratio Analysis
30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
NP Margin -11.40% -147.29% -84.92% -802.97% -22.29% -43.73% -43.70% -
ROE -1.99% -33.77% -17.67% -49.44% -28.36% -17.31% -66.82% -
Per Share
30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
RPS 0.58 0.70 1.07 0.58 6.67 3.79 8.41 -26.98%
EPS -0.06 -1.01 -0.88 -4.55 -1.44 -1.66 -3.68 -38.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.03 0.05 0.0921 0.0508 0.0957 0.055 -6.52%
Adjusted Per Share Value based on latest NOSH - 455,797
30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
RPS 1.73 0.56 0.71 0.26 1.43 0.76 1.69 0.27%
EPS -0.18 -0.81 -0.59 -2.09 -0.31 -0.33 -0.74 -15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0917 0.024 0.0333 0.0422 0.0109 0.0192 0.011 28.33%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
Date 28/06/19 29/06/18 30/12/16 30/06/14 28/06/13 30/12/11 30/12/10 -
Price 0.04 0.04 0.045 0.13 0.105 0.12 0.09 -
P/RPS 6.84 5.70 4.20 22.55 1.57 3.17 1.07 24.38%
P/EPS -64.69 -3.95 -5.09 -2.85 -7.29 -7.24 -2.45 46.96%
EY -1.55 -25.33 -19.64 -35.03 -13.72 -13.81 -40.84 -31.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.33 0.90 1.41 2.07 1.25 1.64 -2.78%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 CAGR
Date 02/09/20 29/08/18 27/02/17 29/08/14 30/08/13 22/02/12 28/02/11 -
Price 0.09 0.04 0.06 0.155 0.11 0.19 0.10 -
P/RPS 15.39 5.70 5.60 26.88 1.65 5.01 1.19 35.13%
P/EPS -145.55 -3.95 -6.79 -3.40 -7.64 -11.47 -2.72 59.70%
EY -0.69 -25.33 -14.73 -29.38 -13.10 -8.72 -36.75 -37.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 1.33 1.20 1.68 2.17 1.99 1.82 5.63%

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