[MAGMA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -2035.27%
YoY- -83.44%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,042 2,070 2,560 7,665 9,468 6,072 15,680 -74.27%
PBT -8,309 -9,606 -6,320 -12,946 612 -20 -112 1660.95%
Tax 0 0 0 -3,394 1 1 0 -
NP -8,309 -9,606 -6,320 -16,340 613 -19 -112 1660.95%
-
NP to SH -8,061 -9,350 -6,120 -16,024 828 79 -112 1625.77%
-
Tax Rate - - - - -0.16% - - -
Total Cost 10,351 11,676 8,880 24,005 8,854 6,091 15,792 -24.52%
-
Net Worth 38,378 41,400 41,834 26,397 10,704 25,204 10,008 144.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 38,378 41,400 41,834 26,397 10,704 25,204 10,008 144.79%
NOSH 438,115 449,519 437,142 209,671 200,078 200,194 199,374 68.94%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -406.79% -464.06% -246.88% -213.18% 6.48% -0.31% -0.71% -
ROE -21.00% -22.58% -14.63% -60.70% 7.74% 0.31% -1.12% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.47 0.46 0.59 3.66 4.73 3.03 7.86 -84.68%
EPS -1.84 -2.08 -1.40 -7.47 0.41 0.04 -0.04 1180.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0921 0.0957 0.1259 0.0535 0.1259 0.0502 44.89%
Adjusted Per Share Value based on latest NOSH - 257,321
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.19 0.19 0.24 0.70 0.87 0.56 1.44 -74.05%
EPS -0.74 -0.86 -0.56 -1.47 0.08 0.01 -0.01 1657.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0353 0.038 0.0384 0.0243 0.0098 0.0232 0.0092 144.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.135 0.13 0.155 0.185 0.11 0.105 0.11 -
P/RPS 28.96 28.23 26.47 5.06 2.32 3.46 1.40 652.16%
P/EPS -7.34 -6.25 -11.07 -2.42 26.58 266.08 -195.81 -88.77%
EY -13.63 -16.00 -9.03 -41.31 3.76 0.38 -0.51 792.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.41 1.62 1.47 2.06 0.83 2.19 -20.90%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 29/08/14 22/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.125 0.155 0.15 0.15 0.16 0.11 0.13 -
P/RPS 26.81 33.66 25.61 4.10 3.38 3.63 1.65 540.43%
P/EPS -6.79 -7.45 -10.71 -1.96 38.66 278.75 -231.42 -90.46%
EY -14.72 -13.42 -9.33 -50.95 2.59 0.36 -0.43 952.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.68 1.57 1.19 2.99 0.87 2.59 -32.67%

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