[MAGMA] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 11.5%
YoY- 153.91%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
Revenue 34,577 6,862 5,894 9,528 4,385 16,022 10,872 15.54%
PBT 3,346 -7,450 -6,402 -16,319 -14,476 -5,474 -4,126 -
Tax -2,491 -1,618 0 0 -3,394 -1,019 -37 69.18%
NP 855 -9,068 -6,402 -16,319 -17,870 -6,493 -4,163 -
-
NP to SH 1,046 -8,844 -6,130 12,221 -17,504 -6,493 -4,163 -
-
Tax Rate 74.45% - - - - - - -
Total Cost 33,722 15,930 12,296 25,847 22,255 22,515 15,035 10.61%
-
Net Worth 92,090 23,860 23,941 32,523 41,834 14,056 20,706 20.49%
Dividend
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
Net Worth 92,090 23,860 23,941 32,523 41,834 14,056 20,706 20.49%
NOSH 5,595,362 795,362 511,578 555,000 437,142 280,000 200,449 51.56%
Ratio Analysis
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
NP Margin 2.47% -132.15% -108.62% -171.27% -407.53% -40.53% -38.29% -
ROE 1.14% -37.06% -25.60% 37.58% -41.84% -46.19% -20.10% -
Per Share
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
RPS 0.90 0.86 1.15 1.72 1.00 5.72 5.42 -20.09%
EPS 0.03 -1.11 -1.20 2.20 -4.00 -2.32 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.024 0.03 0.0468 0.0586 0.0957 0.0502 0.1033 -16.66%
Adjusted Per Share Value based on latest NOSH - 555,000
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
RPS 3.18 0.63 0.54 0.88 0.40 1.47 1.00 15.54%
EPS 0.10 -0.81 -0.56 1.12 -1.61 -0.60 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0846 0.0219 0.022 0.0299 0.0384 0.0129 0.019 20.50%
Price Multiplier on Financial Quarter End Date
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
Date 30/09/19 30/03/18 30/09/16 30/09/15 31/03/14 29/03/13 30/09/11 -
Price 0.03 0.05 0.04 0.055 0.155 0.11 0.07 -
P/RPS 3.33 5.80 3.47 3.20 15.45 1.92 1.29 12.57%
P/EPS 110.05 -4.50 -3.34 2.50 -3.87 -4.74 -3.37 -
EY 0.91 -22.24 -29.96 40.04 -25.83 -21.08 -29.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.67 0.85 0.94 1.62 2.19 0.68 7.90%
Price Multiplier on Announcement Date
30/09/19 31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 CAGR
Date 02/09/20 30/05/18 30/11/16 24/11/15 22/05/14 31/05/13 30/11/11 -
Price 0.09 0.045 0.05 0.055 0.15 0.13 0.09 -
P/RPS 9.99 5.22 4.34 3.20 14.95 2.27 1.66 25.13%
P/EPS 330.15 -4.05 -4.17 2.50 -3.75 -5.61 -4.33 -
EY 0.30 -24.71 -23.97 40.04 -26.69 -17.84 -23.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 1.50 1.07 0.94 1.57 2.59 0.87 20.02%

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