[MAGMA] QoQ Annualized Quarter Result on 30-Sep-2012

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012
Profit Trend
QoQ- -5.68%
YoY- -35.05%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 6,072 15,680 11,280 10,373 7,642 4,984 2,982 60.72%
PBT -20 -112 -8,016 -8,763 -8,100 -7,754 -6,638 -97.92%
Tax 1 0 -719 -873 -1,019 0 0 -
NP -19 -112 -8,735 -9,636 -9,119 -7,754 -6,638 -97.99%
-
NP to SH 79 -112 -8,735 -9,636 -9,119 -7,754 -6,638 -
-
Tax Rate - - - - - - - -
Total Cost 6,091 15,792 20,015 20,009 16,761 12,738 9,620 -26.28%
-
Net Worth 25,204 10,008 10,086 11,145 13,239 16,628 19,134 20.18%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 25,204 10,008 10,086 11,145 13,239 16,628 19,134 20.18%
NOSH 200,194 199,374 200,126 199,019 199,999 199,862 199,939 0.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.31% -0.71% -77.44% -92.90% -119.33% -155.59% -222.60% -
ROE 0.31% -1.12% -86.60% -86.47% -68.87% -46.63% -34.69% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.03 7.86 5.64 5.21 3.82 2.49 1.49 60.58%
EPS 0.04 -0.04 -4.37 -4.82 -4.56 -3.88 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.0502 0.0504 0.056 0.0662 0.0832 0.0957 20.08%
Adjusted Per Share Value based on latest NOSH - 199,019
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.56 1.44 1.04 0.95 0.70 0.46 0.27 62.70%
EPS 0.01 -0.01 -0.80 -0.89 -0.84 -0.71 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0092 0.0093 0.0102 0.0122 0.0153 0.0176 20.24%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.105 0.11 0.14 0.14 0.17 0.20 0.12 -
P/RPS 3.46 1.40 2.48 2.69 4.45 8.02 8.05 -43.07%
P/EPS 266.08 -195.81 -3.21 -2.89 -3.73 -5.15 -3.61 -
EY 0.38 -0.51 -31.18 -34.59 -26.82 -19.40 -27.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 2.19 2.78 2.50 2.57 2.40 1.25 -23.90%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 30/05/12 22/02/12 -
Price 0.11 0.13 0.13 0.13 0.14 0.17 0.19 -
P/RPS 3.63 1.65 2.31 2.49 3.66 6.82 12.74 -56.73%
P/EPS 278.75 -231.42 -2.98 -2.68 -3.07 -4.38 -5.72 -
EY 0.36 -0.43 -33.58 -37.25 -32.57 -22.82 -17.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 2.59 2.58 2.32 2.11 2.04 1.99 -42.42%

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