[MAGMA] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 6.98%
YoY- 18.93%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 10,373 7,642 4,984 2,982 2,648 14,123 16,208 -25.67%
PBT -8,763 -8,100 -7,754 -6,638 -7,136 -4,225 -2,813 112.85%
Tax -873 -1,019 0 0 0 -36 2,013 -
NP -9,636 -9,119 -7,754 -6,638 -7,136 -4,261 -800 423.08%
-
NP to SH -9,636 -9,119 -7,754 -6,638 -7,136 -4,261 -800 423.08%
-
Tax Rate - - - - - - - -
Total Cost 20,009 16,761 12,738 9,620 9,784 18,384 17,008 11.40%
-
Net Worth 11,145 13,239 16,628 19,134 20,706 10,942 14,599 -16.42%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 11,145 13,239 16,628 19,134 20,706 10,942 14,599 -16.42%
NOSH 199,019 199,999 199,862 199,939 200,449 200,046 199,999 -0.32%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -92.90% -119.33% -155.59% -222.60% -269.49% -30.17% -4.94% -
ROE -86.47% -68.87% -46.63% -34.69% -34.46% -38.94% -5.48% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.21 3.82 2.49 1.49 1.32 7.06 8.10 -25.42%
EPS -4.82 -4.56 -3.88 -3.32 -3.56 -2.13 -0.40 423.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0662 0.0832 0.0957 0.1033 0.0547 0.073 -16.15%
Adjusted Per Share Value based on latest NOSH - 199,350
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.09 0.81 0.53 0.31 0.28 1.49 1.71 -25.87%
EPS -1.02 -0.96 -0.82 -0.70 -0.75 -0.45 -0.08 443.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0118 0.014 0.0175 0.0202 0.0218 0.0115 0.0154 -16.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.17 0.20 0.12 0.07 0.09 0.09 -
P/RPS 2.69 4.45 8.02 8.05 5.30 1.27 1.11 80.12%
P/EPS -2.89 -3.73 -5.15 -3.61 -1.97 -4.23 -22.50 -74.44%
EY -34.59 -26.82 -19.40 -27.67 -50.86 -23.67 -4.44 291.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.57 2.40 1.25 0.68 1.65 1.23 60.24%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 22/02/12 30/11/11 26/08/11 31/05/11 -
Price 0.13 0.14 0.17 0.19 0.09 0.07 0.08 -
P/RPS 2.49 3.66 6.82 12.74 6.81 0.99 0.99 84.63%
P/EPS -2.68 -3.07 -4.38 -5.72 -2.53 -3.29 -20.00 -73.71%
EY -37.25 -32.57 -22.82 -17.47 -39.56 -30.43 -5.00 280.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.11 2.04 1.99 0.87 1.28 1.10 64.23%

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