[MAGMA] YoY TTM Result on 31-Mar-2015

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- 6.61%
YoY- 148.94%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/17 30/09/17 31/03/15 30/09/12 31/12/12 CAGR
Revenue 5,717 7,787 8,979 7,952 11,299 14,349 -13.69%
PBT -7,217 -10,060 -10,245 -19,924 -8,346 -7,943 -1.52%
Tax -1,765 -1,482 -1,363 0 -1,019 -1,019 9.18%
NP -8,982 -11,542 -11,608 -19,924 -9,365 -8,962 0.03%
-
NP to SH -8,832 -11,501 -11,535 8,566 -9,365 -8,962 -0.23%
-
Tax Rate - - - - - - -
Total Cost 14,699 19,329 20,587 27,876 20,664 23,311 -7.11%
-
Net Worth 88,285 23,860 23,860 30,119 11,145 10,009 41.67%
Dividend
31/03/19 31/12/17 30/09/17 31/03/15 30/09/12 31/12/12 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/19 31/12/17 30/09/17 31/03/15 30/09/12 31/12/12 CAGR
Net Worth 88,285 23,860 23,860 30,119 11,145 10,009 41.67%
NOSH 795,362 795,362 795,362 499,499 199,019 198,596 24.86%
Ratio Analysis
31/03/19 31/12/17 30/09/17 31/03/15 30/09/12 31/12/12 CAGR
NP Margin -157.11% -148.22% -129.28% -250.55% -82.88% -62.46% -
ROE -10.00% -48.20% -48.34% 28.44% -84.03% -89.54% -
Per Share
31/03/19 31/12/17 30/09/17 31/03/15 30/09/12 31/12/12 CAGR
RPS 0.72 0.98 1.13 1.59 5.68 7.23 -30.86%
EPS -1.11 -1.45 -1.45 1.71 -4.71 -4.51 -20.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.111 0.03 0.03 0.0603 0.056 0.0504 13.46%
Adjusted Per Share Value based on latest NOSH - 499,499
31/03/19 31/12/17 30/09/17 31/03/15 30/09/12 31/12/12 CAGR
RPS 0.57 0.78 0.90 0.80 1.14 1.44 -13.78%
EPS -0.89 -1.16 -1.16 0.86 -0.94 -0.90 -0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0887 0.024 0.024 0.0303 0.0112 0.0101 41.57%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/17 30/09/17 31/03/15 30/09/12 31/12/12 CAGR
Date 29/03/19 29/12/17 29/09/17 31/03/15 28/09/12 31/12/12 -
Price 0.06 0.05 0.06 0.09 0.14 0.14 -
P/RPS 8.35 5.11 5.31 5.65 2.47 1.94 26.30%
P/EPS -5.40 -3.46 -4.14 5.25 -2.98 -3.10 9.28%
EY -18.51 -28.92 -24.17 19.05 -33.61 -32.23 -8.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.67 2.00 1.49 2.50 2.78 -23.06%
Price Multiplier on Announcement Date
31/03/19 31/12/17 30/09/17 31/03/15 30/09/12 31/12/12 CAGR
Date 02/09/20 27/02/18 22/11/17 26/05/15 30/11/12 26/02/13 -
Price 0.09 0.055 0.06 0.08 0.13 0.13 -
P/RPS 12.52 5.62 5.31 5.03 2.29 1.80 36.39%
P/EPS -8.10 -3.80 -4.14 4.66 -2.76 -2.88 17.99%
EY -12.34 -26.29 -24.17 21.44 -36.20 -34.71 -15.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.83 2.00 1.33 2.32 2.58 -16.92%

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