[MAGMA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 948.1%
YoY- 108.59%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,070 2,560 7,665 9,468 6,072 15,680 11,280 -67.80%
PBT -9,606 -6,320 -12,946 612 -20 -112 -8,016 12.85%
Tax 0 0 -3,394 1 1 0 -719 -
NP -9,606 -6,320 -16,340 613 -19 -112 -8,735 6.56%
-
NP to SH -9,350 -6,120 -16,024 828 79 -112 -8,735 4.65%
-
Tax Rate - - - -0.16% - - - -
Total Cost 11,676 8,880 24,005 8,854 6,091 15,792 20,015 -30.25%
-
Net Worth 41,400 41,834 26,397 10,704 25,204 10,008 10,086 157.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 41,400 41,834 26,397 10,704 25,204 10,008 10,086 157.02%
NOSH 449,519 437,142 209,671 200,078 200,194 199,374 200,126 71.76%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -464.06% -246.88% -213.18% 6.48% -0.31% -0.71% -77.44% -
ROE -22.58% -14.63% -60.70% 7.74% 0.31% -1.12% -86.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.46 0.59 3.66 4.73 3.03 7.86 5.64 -81.27%
EPS -2.08 -1.40 -7.47 0.41 0.04 -0.04 -4.37 -39.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.0957 0.1259 0.0535 0.1259 0.0502 0.0504 49.63%
Adjusted Per Share Value based on latest NOSH - 200,740
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.19 0.24 0.70 0.87 0.56 1.44 1.04 -67.90%
EPS -0.86 -0.56 -1.47 0.08 0.01 -0.01 -0.80 4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0384 0.0243 0.0098 0.0232 0.0092 0.0093 156.24%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.13 0.155 0.185 0.11 0.105 0.11 0.14 -
P/RPS 28.23 26.47 5.06 2.32 3.46 1.40 2.48 408.28%
P/EPS -6.25 -11.07 -2.42 26.58 266.08 -195.81 -3.21 56.11%
EY -16.00 -9.03 -41.31 3.76 0.38 -0.51 -31.18 -35.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.62 1.47 2.06 0.83 2.19 2.78 -36.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 22/05/14 28/02/14 29/11/13 30/08/13 31/05/13 26/02/13 -
Price 0.155 0.15 0.15 0.16 0.11 0.13 0.13 -
P/RPS 33.66 25.61 4.10 3.38 3.63 1.65 2.31 499.51%
P/EPS -7.45 -10.71 -1.96 38.66 278.75 -231.42 -2.98 84.51%
EY -13.42 -9.33 -50.95 2.59 0.36 -0.43 -33.58 -45.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.57 1.19 2.99 0.87 2.59 2.58 -24.93%

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