[MAGMA] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 14.92%
YoY- 74.67%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,628 14,270 7,554 16,786 18,211 31,158 18,994 -26.23%
PBT -17,707 -3,182 -3,303 -11,704 -25,794 1,806 2,269 -
Tax -3,395 1 0 4,369 -3,161 1,428 -447 36.59%
NP -21,102 -3,181 -3,303 -7,335 -28,955 3,234 1,822 -
-
NP to SH -20,756 -3,083 -3,303 -7,335 -28,955 3,234 1,822 -
-
Tax Rate - - - - - -79.07% 19.70% -
Total Cost 23,730 17,451 10,857 24,121 47,166 27,924 17,172 5.10%
-
Net Worth 41,978 10,871 19,077 10,977 17,184 47,816 47,361 -1.83%
Dividend
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 41,978 10,871 19,077 10,977 17,184 47,816 47,361 -1.83%
NOSH 455,797 213,999 199,350 199,583 200,054 199,653 195,789 13.87%
Ratio Analysis
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -802.97% -22.29% -43.73% -43.70% -159.00% 10.38% 9.59% -
ROE -49.44% -28.36% -17.31% -66.82% -168.49% 6.76% 3.85% -
Per Share
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.58 6.67 3.79 8.41 9.10 15.61 9.70 -35.16%
EPS -4.55 -1.44 -1.66 -3.68 -14.47 1.62 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.0508 0.0957 0.055 0.0859 0.2395 0.2419 -13.80%
Adjusted Per Share Value based on latest NOSH - 199,583
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.26 1.43 0.76 1.69 1.83 3.13 1.91 -26.41%
EPS -2.09 -0.31 -0.33 -0.74 -2.91 0.33 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0109 0.0192 0.011 0.0173 0.0481 0.0476 -1.83%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/14 28/06/13 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.13 0.105 0.12 0.09 0.18 0.05 0.20 -
P/RPS 22.55 1.57 3.17 1.07 1.98 0.32 2.06 44.49%
P/EPS -2.85 -7.29 -7.24 -2.45 -1.24 3.09 21.49 -
EY -35.03 -13.72 -13.81 -40.84 -80.41 32.40 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.07 1.25 1.64 2.10 0.21 0.83 8.49%
Price Multiplier on Announcement Date
30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 29/08/14 30/08/13 22/02/12 28/02/11 25/02/10 27/02/09 - -
Price 0.155 0.11 0.19 0.10 0.19 0.05 0.00 -
P/RPS 26.88 1.65 5.01 1.19 2.09 0.32 0.00 -
P/EPS -3.40 -7.64 -11.47 -2.72 -1.31 3.09 0.00 -
EY -29.38 -13.10 -8.72 -36.75 -76.18 32.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.17 1.99 1.82 2.21 0.21 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