[MAGMA] YoY TTM Result on 30-Jun-2021 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 84.53%
YoY- 82.0%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 CAGR
Revenue 14,365 18,679 19,500 27,527 4,403 9,111 6,169 11.91%
PBT -10,789 -14,897 -10,569 -58,500 -8,349 -10,355 -5,586 9.16%
Tax -853 -495 -241 -1,560 -1,753 -1,212 0 -
NP -11,642 -15,392 -10,810 -60,060 -10,102 -11,567 -5,586 10.27%
-
NP to SH -12,563 -13,532 -10,810 -60,060 -9,677 -11,454 -5,269 12.27%
-
Tax Rate - - - - - - - -
Total Cost 26,007 34,071 30,310 87,587 14,505 20,678 11,755 11.15%
-
Net Worth 93,663 59,804 29,668 26,284 15,907 22,287 24,150 19.78%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 CAGR
Net Worth 93,663 59,804 29,668 26,284 15,907 22,287 24,150 19.78%
NOSH 945,239 288,867 1,216,204 835,736 795,362 795,362 499,999 8.85%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 CAGR
NP Margin -81.04% -82.40% -55.44% -218.19% -229.43% -126.96% -90.55% -
ROE -13.41% -22.63% -36.44% -228.50% -60.83% -51.39% -21.82% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 CAGR
RPS 1.70 1.41 2.23 5.13 0.55 1.23 1.23 4.40%
EPS -1.49 -1.02 -1.24 -11.20 -1.22 -1.54 -1.05 4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.111 0.045 0.034 0.049 0.02 0.03 0.0483 11.72%
Adjusted Per Share Value based on latest NOSH - 1,216,204
31/12/23 31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 CAGR
RPS 1.44 1.88 1.96 2.77 0.44 0.92 0.62 11.87%
EPS -1.26 -1.36 -1.09 -6.04 -0.97 -1.15 -0.53 12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0942 0.0601 0.0298 0.0264 0.016 0.0224 0.0243 19.78%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 -
Price 0.265 0.09 0.06 0.10 0.035 0.10 0.045 -
P/RPS 15.57 6.40 2.68 1.95 6.32 8.15 3.65 21.31%
P/EPS -17.80 -8.84 -4.84 -0.89 -2.88 -6.49 -4.27 20.94%
EY -5.62 -11.31 -20.65 -111.96 -34.76 -15.42 -23.42 -17.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.00 1.76 2.04 1.75 3.33 0.93 13.39%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 CAGR
Date 29/02/24 28/02/23 22/09/21 28/08/20 21/02/19 29/08/17 30/08/16 -
Price 0.22 0.095 0.075 0.095 0.065 0.075 0.035 -
P/RPS 12.92 6.76 3.36 1.85 11.74 6.12 2.84 22.36%
P/EPS -14.78 -9.33 -6.05 -0.85 -5.34 -4.86 -3.32 22.00%
EY -6.77 -10.72 -16.52 -117.86 -18.72 -20.56 -30.11 -18.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.11 2.21 1.94 3.25 2.50 0.72 14.42%

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