[MAGMA] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -10.37%
YoY- -839.61%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 15,988 19,499 6,097 7,024 8,588 43,312 34,087 -39.60%
PBT 2,572 -10,351 -15,818 -17,270 -15,648 -55,796 1,132 72.74%
Tax -2,064 -397 0 0 0 -1,968 -935 69.45%
NP 508 -10,748 -15,818 -17,270 -15,648 -57,764 197 87.93%
-
NP to SH 508 -10,748 -15,818 -17,270 -15,648 -57,508 113 172.14%
-
Tax Rate 80.25% - - - - - 82.60% -
Total Cost 15,480 30,247 21,915 24,294 24,236 101,076 33,890 -40.66%
-
Net Worth 28,849 29,668 31,214 33,815 37,849 26,284 86,361 -51.82%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 28,849 29,668 31,214 33,815 37,849 26,284 86,361 -51.82%
NOSH 1,314,339 1,216,204 1,046,252 1,046,252 937,551 835,736 767,736 43.06%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.18% -55.12% -259.44% -245.87% -182.21% -133.37% 0.58% -
ROE 1.76% -36.23% -50.68% -51.07% -41.34% -218.79% 0.13% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.83 2.23 0.70 0.81 1.02 8.07 6.99 -59.04%
EPS 0.08 -1.23 -1.83 -2.00 -1.88 -10.72 0.03 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.034 0.036 0.039 0.045 0.049 0.177 -67.33%
Adjusted Per Share Value based on latest NOSH - 1,046,252
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.43 1.74 0.54 0.63 0.77 3.87 3.05 -39.62%
EPS 0.05 -0.96 -1.41 -1.54 -1.40 -5.14 0.01 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0265 0.0279 0.0302 0.0338 0.0235 0.0772 -51.80%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.09 0.06 0.08 0.08 0.08 0.10 0.07 -
P/RPS 4.92 2.69 11.38 9.88 7.84 1.24 1.00 188.99%
P/EPS 154.88 -4.87 -4.39 -4.02 -4.30 -0.93 301.87 -35.88%
EY 0.65 -20.53 -22.80 -24.90 -23.26 -107.21 0.33 57.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 1.76 2.22 2.05 1.78 2.04 0.40 259.38%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 22/09/21 25/05/21 23/02/21 26/11/20 28/08/20 02/09/20 -
Price 0.08 0.075 0.065 0.07 0.085 0.095 0.09 -
P/RPS 4.37 3.36 9.24 8.64 8.32 1.18 1.29 125.39%
P/EPS 137.67 -6.09 -3.56 -3.51 -4.57 -0.89 388.12 -49.85%
EY 0.73 -16.42 -28.07 -28.45 -21.89 -112.85 0.26 98.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.21 1.81 1.79 1.89 1.94 0.51 182.11%

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