[MAGMA] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -58.97%
YoY- -165.33%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 45,002 31,556 11,084 4,823 3,426 6,090 5,433 308.85%
PBT 7,798 5,408 1,876 -3,240 -611 -8,106 -3,445 -
Tax -2,037 -820 -1,016 -9,089 -6,989 -698 -730 98.08%
NP 5,761 4,588 860 -12,329 -7,600 -8,804 -4,176 -
-
NP to SH 5,630 4,392 468 -11,924 -7,500 -8,625 -3,966 -
-
Tax Rate 26.12% 15.16% 54.16% - - - - -
Total Cost 39,241 26,968 10,224 17,152 11,026 14,895 9,609 155.27%
-
Net Worth 92,090 91,246 88,285 15,907 15,907 23,860 23,860 145.85%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 92,090 91,246 88,285 15,907 15,907 23,860 23,860 145.85%
NOSH 5,595,362 5,595,362 795,362 795,362 795,362 795,362 795,362 266.71%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.80% 14.54% 7.76% -255.63% -221.84% -144.56% -76.86% -
ROE 6.11% 4.81% 0.53% -74.96% -47.15% -36.15% -16.62% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.17 1.07 1.39 0.61 0.43 0.77 0.68 43.54%
EPS 0.15 0.16 0.08 -1.50 -0.94 -1.08 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.024 0.031 0.111 0.02 0.02 0.03 0.03 -13.81%
Adjusted Per Share Value based on latest NOSH - 795,362
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.02 2.82 0.99 0.43 0.31 0.54 0.49 306.25%
EPS 0.50 0.39 0.04 -1.07 -0.67 -0.77 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0815 0.0789 0.0142 0.0142 0.0213 0.0213 146.03%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.03 0.04 0.06 0.035 0.05 0.04 0.05 -
P/RPS 2.56 3.73 4.31 5.77 11.61 5.22 7.32 -50.32%
P/EPS 20.44 26.81 101.97 -2.33 -5.30 -3.69 -10.03 -
EY 4.89 3.73 0.98 -42.83 -18.86 -27.11 -9.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.29 0.54 1.75 2.50 1.33 1.67 -17.54%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 02/09/20 02/09/20 02/09/20 21/02/19 15/11/18 29/08/18 30/05/18 -
Price 0.09 0.09 0.09 0.065 0.04 0.04 0.045 -
P/RPS 7.67 8.39 6.46 10.72 9.29 5.22 6.59 10.63%
P/EPS 61.33 60.32 152.95 -4.34 -4.24 -3.69 -9.02 -
EY 1.63 1.66 0.65 -23.06 -23.58 -27.11 -11.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 2.90 0.81 3.25 2.00 1.33 1.50 84.09%

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