[MAGMA] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 5.67%
YoY- -37.15%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 27,822 27,688 14,365 22,429 24,556 29,468 26,725 2.72%
PBT -10,990 -16,340 -10,791 -11,308 -12,440 -13,624 -13,595 -13.23%
Tax -1,184 -732 -852 -1,197 -814 -788 -1,096 5.28%
NP -12,174 -17,072 -11,643 -12,505 -13,254 -14,412 -14,691 -11.78%
-
NP to SH -12,190 -17,064 -12,563 -12,502 -13,254 -14,412 -12,831 -3.36%
-
Tax Rate - - - - - - - -
Total Cost 39,996 44,760 26,008 34,934 37,810 43,880 41,416 -2.30%
-
Net Worth 98,462 100,195 93,663 70,761 73,559 74,609 59,804 39.47%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 98,462 100,195 93,663 70,761 73,559 74,609 59,804 39.47%
NOSH 947,896 945,239 945,239 757,020 497,020 469,242 288,867 120.98%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -43.76% -61.66% -81.05% -55.75% -53.97% -48.91% -54.97% -
ROE -12.38% -17.03% -13.41% -17.67% -18.02% -19.32% -21.46% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 2.94 2.93 1.70 3.61 4.94 6.28 2.01 28.88%
EPS -1.28 -1.80 -2.15 -2.52 -2.66 -3.08 -0.97 20.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1039 0.106 0.111 0.114 0.148 0.159 0.045 74.77%
Adjusted Per Share Value based on latest NOSH - 757,020
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 2.49 2.47 1.28 2.00 2.19 2.63 2.39 2.77%
EPS -1.09 -1.52 -1.12 -1.12 -1.18 -1.29 -1.15 -3.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.088 0.0895 0.0837 0.0632 0.0657 0.0667 0.0534 39.55%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.225 0.215 0.265 0.075 0.07 0.095 0.09 -
P/RPS 7.66 7.34 15.57 2.08 1.42 1.51 4.48 43.03%
P/EPS -17.49 -11.91 -17.80 -3.72 -2.62 -3.09 -9.32 52.20%
EY -5.72 -8.40 -5.62 -26.86 -38.10 -32.33 -10.73 -34.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.03 2.39 0.66 0.47 0.60 2.00 5.59%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 29/05/24 29/02/24 30/11/23 29/08/23 26/05/23 28/02/23 -
Price 0.20 0.24 0.22 0.225 0.09 0.085 0.095 -
P/RPS 6.81 8.19 12.92 6.23 1.82 1.35 4.72 27.71%
P/EPS -15.55 -13.29 -14.78 -11.17 -3.37 -2.77 -9.84 35.70%
EY -6.43 -7.52 -6.77 -8.95 -29.63 -36.13 -10.16 -26.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.26 1.98 1.97 0.61 0.53 2.11 -6.10%

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