[MAGMA] YoY TTM Result on 30-Sep-2021

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021
Profit Trend
QoQ- 37.36%
YoY- 89.74%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/09/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
Revenue 21,350 5,717 8,979 7,787 7,952 8,504 11,299 7.32%
PBT -6,014 -7,217 -10,245 -10,060 -19,924 -17,543 -8,346 -3.57%
Tax -757 -1,765 -1,363 -1,482 0 0 -1,019 -3.24%
NP -6,771 -8,982 -11,608 -11,542 -19,924 -17,543 -9,365 -3.53%
-
NP to SH -6,771 -8,832 -11,535 -11,501 8,566 10,961 -9,365 -3.53%
-
Tax Rate - - - - - - - -
Total Cost 28,121 14,699 20,587 19,329 27,876 26,047 20,664 3.48%
-
Net Worth 28,849 88,285 23,860 23,860 30,119 29,399 11,145 11.13%
Dividend
30/09/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
Net Worth 28,849 88,285 23,860 23,860 30,119 29,399 11,145 11.13%
NOSH 1,314,339 795,362 795,362 795,362 499,499 499,999 199,019 23.32%
Ratio Analysis
30/09/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
NP Margin -31.71% -157.11% -129.28% -148.22% -250.55% -206.29% -82.88% -
ROE -23.47% -10.00% -48.34% -48.20% 28.44% 37.28% -84.03% -
Per Share
30/09/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
RPS 2.44 0.72 1.13 0.98 1.59 1.70 5.68 -8.95%
EPS -0.77 -1.11 -1.45 -1.45 1.71 2.19 -4.71 -18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.111 0.03 0.03 0.0603 0.0588 0.056 -5.70%
Adjusted Per Share Value based on latest NOSH - 1,314,339
30/09/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
RPS 1.96 0.53 0.82 0.72 0.73 0.78 1.04 7.29%
EPS -0.62 -0.81 -1.06 -1.06 0.79 1.01 -0.86 -3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0811 0.0219 0.0219 0.0277 0.027 0.0102 11.18%
Price Multiplier on Financial Quarter End Date
30/09/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
Date 30/09/21 29/03/19 29/09/17 29/12/17 31/03/15 30/06/15 28/09/12 -
Price 0.09 0.06 0.06 0.05 0.09 0.075 0.14 -
P/RPS 3.69 8.35 5.31 5.11 5.65 4.41 2.47 4.55%
P/EPS -11.62 -5.40 -4.14 -3.46 5.25 3.42 -2.98 16.31%
EY -8.61 -18.51 -24.17 -28.92 19.05 29.23 -33.61 -14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 0.54 2.00 1.67 1.49 1.28 2.50 0.98%
Price Multiplier on Announcement Date
30/09/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
Date 30/11/21 02/09/20 22/11/17 27/02/18 26/05/15 26/08/15 30/11/12 -
Price 0.08 0.09 0.06 0.055 0.08 0.055 0.13 -
P/RPS 3.28 12.52 5.31 5.62 5.03 3.23 2.29 4.07%
P/EPS -10.33 -8.10 -4.14 -3.80 4.66 2.51 -2.76 15.78%
EY -9.68 -12.34 -24.17 -26.29 21.44 39.86 -36.20 -13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.81 2.00 1.83 1.33 0.94 2.32 0.46%

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