[MAGMA] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -40.75%
YoY- -1015.19%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 22,429 24,556 29,468 26,725 24,139 18,532 16,856 20.95%
PBT -11,308 -12,440 -13,624 -13,595 -8,119 -5,236 -1,982 218.95%
Tax -1,197 -814 -788 -1,096 -997 -360 -889 21.91%
NP -12,505 -13,254 -14,412 -14,691 -9,116 -5,596 -2,872 166.40%
-
NP to SH -12,502 -13,254 -14,412 -12,831 -9,116 -5,596 -2,872 166.36%
-
Tax Rate - - - - - - - -
Total Cost 34,934 37,810 43,880 41,416 33,255 24,128 19,728 46.31%
-
Net Worth 70,761 73,559 74,609 59,804 39,869 42,527 45,185 34.81%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 70,761 73,559 74,609 59,804 39,869 42,527 45,185 34.81%
NOSH 757,020 497,020 469,242 288,867 1,444,339 1,444,339 1,444,339 -34.96%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -55.75% -53.97% -48.91% -54.97% -37.76% -30.20% -17.04% -
ROE -17.67% -18.02% -19.32% -21.46% -22.86% -13.16% -6.36% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.61 4.94 6.28 2.01 1.82 1.39 1.27 100.53%
EPS -2.52 -2.66 -3.08 -0.97 -0.69 -0.42 -0.21 423.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.114 0.148 0.159 0.045 0.03 0.032 0.034 123.85%
Adjusted Per Share Value based on latest NOSH - 288,867
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.00 2.19 2.63 2.39 2.16 1.66 1.51 20.58%
EPS -1.12 -1.18 -1.29 -1.15 -0.81 -0.50 -0.26 164.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0632 0.0657 0.0667 0.0534 0.0356 0.038 0.0404 34.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.075 0.07 0.095 0.09 0.02 0.02 0.04 -
P/RPS 2.08 1.42 1.51 4.48 1.10 1.43 3.15 -24.15%
P/EPS -3.72 -2.62 -3.09 -9.32 -2.92 -4.75 -18.51 -65.65%
EY -26.86 -38.10 -32.33 -10.73 -34.30 -21.05 -5.40 191.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.47 0.60 2.00 0.67 0.62 1.18 -32.09%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 29/08/23 26/05/23 28/02/23 25/11/22 26/08/22 27/05/22 -
Price 0.225 0.09 0.085 0.095 0.025 0.015 0.03 -
P/RPS 6.23 1.82 1.35 4.72 1.38 1.08 2.37 90.35%
P/EPS -11.17 -3.37 -2.77 -9.84 -3.64 -3.56 -13.88 -13.47%
EY -8.95 -29.63 -36.13 -10.16 -27.44 -28.07 -7.20 15.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.61 0.53 2.11 0.83 0.47 0.88 71.04%

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