[MAGMA] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -23.27%
YoY- 15.86%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
Revenue 18,679 19,500 27,527 4,403 9,111 6,169 7,480 13.95%
PBT -14,897 -10,569 -58,500 -8,349 -10,355 -5,586 -3,782 21.61%
Tax -495 -241 -1,560 -1,753 -1,212 0 0 -
NP -15,392 -10,810 -60,060 -10,102 -11,567 -5,586 -3,782 22.18%
-
NP to SH -13,532 -10,810 -60,060 -9,677 -11,454 -5,269 -3,519 21.19%
-
Tax Rate - - - - - - - -
Total Cost 34,071 30,310 87,587 14,505 20,678 11,755 11,262 17.11%
-
Net Worth 59,804 29,668 26,284 15,907 22,287 24,150 27,800 11.55%
Dividend
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
Net Worth 59,804 29,668 26,284 15,907 22,287 24,150 27,800 11.55%
NOSH 288,867 1,216,204 835,736 795,362 795,362 499,999 502,727 -7.60%
Ratio Analysis
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
NP Margin -82.40% -55.44% -218.19% -229.43% -126.96% -90.55% -50.56% -
ROE -22.63% -36.44% -228.50% -60.83% -51.39% -21.82% -12.66% -
Per Share
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
RPS 1.41 2.23 5.13 0.55 1.23 1.23 1.49 -0.78%
EPS -1.02 -1.24 -11.20 -1.22 -1.54 -1.05 -0.70 5.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.034 0.049 0.02 0.03 0.0483 0.0553 -2.89%
Adjusted Per Share Value based on latest NOSH - 795,362
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
RPS 1.67 1.74 2.46 0.39 0.81 0.55 0.67 13.92%
EPS -1.21 -0.97 -5.37 -0.86 -1.02 -0.47 -0.31 21.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0534 0.0265 0.0235 0.0142 0.0199 0.0216 0.0248 11.56%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
Date 30/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 -
Price 0.09 0.06 0.10 0.035 0.10 0.045 0.055 -
P/RPS 6.40 2.68 1.95 6.32 8.15 3.65 3.70 8.13%
P/EPS -8.84 -4.84 -0.89 -2.88 -6.49 -4.27 -7.86 1.69%
EY -11.31 -20.65 -111.96 -34.76 -15.42 -23.42 -12.73 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.76 2.04 1.75 3.33 0.93 0.99 10.55%
Price Multiplier on Announcement Date
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
Date 28/02/23 22/09/21 28/08/20 21/02/19 29/08/17 30/08/16 26/02/16 -
Price 0.095 0.075 0.095 0.065 0.075 0.035 0.045 -
P/RPS 6.76 3.36 1.85 11.74 6.12 2.84 3.02 12.18%
P/EPS -9.33 -6.05 -0.85 -5.34 -4.86 -3.32 -6.43 5.45%
EY -10.72 -16.52 -117.86 -18.72 -20.56 -30.11 -15.56 -5.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.21 1.94 3.25 2.50 0.72 0.81 14.64%

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