[MAGMA] QoQ Annualized Quarter Result on 31-Dec-2021

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- 175.98%
YoY- 108.12%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 24,139 18,532 16,856 16,092 15,988 19,499 6,097 150.05%
PBT -8,119 -5,236 -1,982 2,606 2,572 -10,351 -15,818 -35.86%
Tax -997 -360 -889 -1,204 -2,064 -397 0 -
NP -9,116 -5,596 -2,872 1,402 508 -10,748 -15,818 -30.72%
-
NP to SH -9,116 -5,596 -2,872 1,402 508 -10,748 -15,818 -30.72%
-
Tax Rate - - - 46.20% 80.25% - - -
Total Cost 33,255 24,128 19,728 14,690 15,480 30,247 21,915 32.01%
-
Net Worth 39,869 42,527 45,185 31,725 28,849 29,668 31,214 17.70%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 39,869 42,527 45,185 31,725 28,849 29,668 31,214 17.70%
NOSH 1,444,339 1,444,339 1,444,339 1,444,339 1,314,339 1,216,204 1,046,252 23.95%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -37.76% -30.20% -17.04% 8.71% 3.18% -55.12% -259.44% -
ROE -22.86% -13.16% -6.36% 4.42% 1.76% -36.23% -50.68% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.82 1.39 1.27 1.83 1.83 2.23 0.70 88.97%
EPS -0.69 -0.42 -0.21 0.16 0.08 -1.23 -1.83 -47.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.032 0.034 0.036 0.033 0.034 0.036 -11.43%
Adjusted Per Share Value based on latest NOSH - 1,444,339
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.22 1.70 1.55 1.48 1.47 1.79 0.56 150.27%
EPS -0.84 -0.51 -0.26 0.13 0.05 -0.99 -1.45 -30.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0391 0.0415 0.0291 0.0265 0.0273 0.0287 17.58%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.02 0.02 0.04 0.075 0.09 0.06 0.08 -
P/RPS 1.10 1.43 3.15 4.11 4.92 2.69 11.38 -78.90%
P/EPS -2.92 -4.75 -18.51 47.14 154.88 -4.87 -4.39 -23.78%
EY -34.30 -21.05 -5.40 2.12 0.65 -20.53 -22.80 31.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.62 1.18 2.08 2.73 1.76 2.22 -54.97%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 23/02/22 30/11/21 22/09/21 25/05/21 -
Price 0.025 0.015 0.03 0.05 0.08 0.075 0.065 -
P/RPS 1.38 1.08 2.37 2.74 4.37 3.36 9.24 -71.81%
P/EPS -3.64 -3.56 -13.88 31.43 137.67 -6.09 -3.56 1.49%
EY -27.44 -28.07 -7.20 3.18 0.73 -16.42 -28.07 -1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.47 0.88 1.39 2.42 2.21 1.81 -40.50%

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