[MAGMA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 83.43%
YoY- 94.54%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 8,156 5,284 2,096 10,980 5,704 16,558 17,279 -10.16%
PBT -8,301 -3,617 -19,615 -673 -7,747 -7,174 -23,839 -13.97%
Tax -293 0 -3,395 1 -1,547 5,924 -3,106 -28.60%
NP -8,594 -3,617 -23,010 -672 -9,294 -1,250 -26,945 -15.05%
-
NP to SH -8,487 -3,269 -22,669 -511 -9,294 -1,250 -26,945 -15.20%
-
Tax Rate - - - - - - - -
Total Cost 16,750 8,901 25,106 11,652 14,998 17,808 44,224 -12.94%
-
Net Worth 28,922 26,864 41,413 10,739 16,620 14,574 14,549 10.30%
Dividend
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 28,922 26,864 41,413 10,739 16,620 14,574 14,549 10.30%
NOSH 723,057 499,333 472,758 200,740 199,760 199,657 199,307 20.19%
Ratio Analysis
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -105.37% -68.45% -1,097.81% -6.12% -162.94% -7.55% -155.94% -
ROE -29.34% -12.17% -54.74% -4.76% -55.92% -8.58% -185.20% -
Per Share
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.13 1.06 0.44 5.47 2.86 8.29 8.67 -25.23%
EPS -1.17 -0.65 -4.80 -0.25 -4.65 -0.63 -13.52 -29.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0538 0.0876 0.0535 0.0832 0.073 0.073 -8.22%
Adjusted Per Share Value based on latest NOSH - 200,740
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.73 0.47 0.19 0.98 0.51 1.48 1.54 -10.10%
EPS -0.76 -0.29 -2.03 -0.05 -0.83 -0.11 -2.41 -15.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.024 0.037 0.0096 0.0148 0.013 0.013 10.27%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/17 31/03/16 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 -
Price 0.08 0.055 0.135 0.11 0.20 0.09 0.17 -
P/RPS 7.09 5.20 30.45 2.01 7.00 1.09 1.96 20.14%
P/EPS -6.82 -8.40 -2.82 -43.21 -4.30 -14.38 -1.26 27.25%
EY -14.67 -11.90 -35.52 -2.31 -23.26 -6.96 -79.53 -21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.02 1.54 2.06 2.40 1.23 2.33 -2.15%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/17 30/05/16 21/11/14 29/11/13 30/05/12 31/05/11 31/05/10 -
Price 0.095 0.05 0.125 0.16 0.17 0.08 0.14 -
P/RPS 8.42 4.72 28.19 2.93 5.95 0.96 1.61 26.63%
P/EPS -8.09 -7.64 -2.61 -62.85 -3.65 -12.78 -1.04 34.02%
EY -12.36 -13.09 -38.36 -1.59 -27.37 -7.83 -96.57 -25.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 0.93 1.43 2.99 2.04 1.10 1.92 3.11%

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