[MAGMA] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 32.05%
YoY- 81.31%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 16,856 16,092 15,988 19,499 6,097 7,024 8,588 56.82%
PBT -1,982 2,606 2,572 -10,351 -15,818 -17,270 -15,648 -74.81%
Tax -889 -1,204 -2,064 -397 0 0 0 -
NP -2,872 1,402 508 -10,748 -15,818 -17,270 -15,648 -67.73%
-
NP to SH -2,872 1,402 508 -10,748 -15,818 -17,270 -15,648 -67.73%
-
Tax Rate - 46.20% 80.25% - - - - -
Total Cost 19,728 14,690 15,480 30,247 21,915 24,294 24,236 -12.83%
-
Net Worth 45,185 31,725 28,849 29,668 31,214 33,815 37,849 12.54%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 45,185 31,725 28,849 29,668 31,214 33,815 37,849 12.54%
NOSH 1,444,339 1,444,339 1,314,339 1,216,204 1,046,252 1,046,252 937,551 33.42%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -17.04% 8.71% 3.18% -55.12% -259.44% -245.87% -182.21% -
ROE -6.36% 4.42% 1.76% -36.23% -50.68% -51.07% -41.34% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.27 1.83 1.83 2.23 0.70 0.81 1.02 15.75%
EPS -0.21 0.16 0.08 -1.23 -1.83 -2.00 -1.88 -76.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.036 0.033 0.034 0.036 0.039 0.045 -17.05%
Adjusted Per Share Value based on latest NOSH - 1,216,204
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.78 1.70 1.69 2.06 0.64 0.74 0.91 56.46%
EPS -0.30 0.15 0.05 -1.13 -1.67 -1.82 -1.65 -67.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0477 0.0335 0.0304 0.0313 0.0329 0.0357 0.0399 12.65%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.04 0.075 0.09 0.06 0.08 0.08 0.08 -
P/RPS 3.15 4.11 4.92 2.69 11.38 9.88 7.84 -45.58%
P/EPS -18.51 47.14 154.88 -4.87 -4.39 -4.02 -4.30 164.85%
EY -5.40 2.12 0.65 -20.53 -22.80 -24.90 -23.26 -62.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 2.08 2.73 1.76 2.22 2.05 1.78 -23.99%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 23/02/22 30/11/21 22/09/21 25/05/21 23/02/21 26/11/20 -
Price 0.03 0.05 0.08 0.075 0.065 0.07 0.085 -
P/RPS 2.37 2.74 4.37 3.36 9.24 8.64 8.32 -56.74%
P/EPS -13.88 31.43 137.67 -6.09 -3.56 -3.51 -4.57 109.86%
EY -7.20 3.18 0.73 -16.42 -28.07 -28.45 -21.89 -52.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.39 2.42 2.21 1.81 1.79 1.89 -39.95%

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