[MAGMA] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 3.84%
YoY- -506.91%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 16,022 10,872 16,343 20,051 33,615 10,993 7.08%
PBT -5,474 -4,126 -13,027 -25,567 5,717 1,812 -
Tax -1,019 -37 4,406 -3,161 1,343 -362 20.68%
NP -6,493 -4,163 -8,621 -28,728 7,060 1,450 -
-
NP to SH -6,493 -4,163 -8,621 -28,728 7,060 1,450 -
-
Tax Rate - - - - -23.49% 19.98% -
Total Cost 22,515 15,035 24,964 48,779 26,555 9,543 16.87%
-
Net Worth 14,056 20,706 13,384 20,919 51,308 37,716 -16.41%
Dividend
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 14,056 20,706 13,384 20,919 51,308 37,716 -16.41%
NOSH 280,000 200,449 199,764 200,567 199,798 162,921 10.33%
Ratio Analysis
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -40.53% -38.29% -52.75% -143.27% 21.00% 13.19% -
ROE -46.19% -20.10% -64.41% -137.33% 13.76% 3.84% -
Per Share
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.72 5.42 8.18 10.00 16.82 6.75 -2.96%
EPS -2.32 -2.08 -4.32 -14.32 3.53 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.1033 0.067 0.1043 0.2568 0.2315 -24.24%
Adjusted Per Share Value based on latest NOSH - 200,567
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.43 0.97 1.46 1.79 3.00 0.98 7.10%
EPS -0.58 -0.37 -0.77 -2.57 0.63 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0126 0.0185 0.012 0.0187 0.0458 0.0337 -16.36%
Price Multiplier on Financial Quarter End Date
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/03/13 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 0.11 0.07 0.09 0.21 0.09 0.00 -
P/RPS 1.92 1.29 1.10 2.10 0.53 0.00 -
P/EPS -4.74 -3.37 -2.09 -1.47 2.55 0.00 -
EY -21.08 -29.67 -47.95 -68.21 39.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 0.68 1.34 2.01 0.35 0.00 -
Price Multiplier on Announcement Date
31/03/13 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/05/13 30/11/11 30/11/10 23/11/09 25/11/08 - -
Price 0.13 0.09 0.09 0.19 0.07 0.00 -
P/RPS 2.27 1.66 1.10 1.90 0.42 0.00 -
P/EPS -5.61 -4.33 -2.09 -1.33 1.98 0.00 -
EY -17.84 -23.08 -47.95 -75.39 50.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 0.87 1.34 1.82 0.27 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