[MAGMA] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 90.23%
YoY- 93.4%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,982 2,648 14,123 16,208 16,118 15,648 16,038 -67.32%
PBT -6,638 -7,136 -4,225 -2,813 -8,114 -6,792 -14,148 -39.53%
Tax 0 0 -36 2,013 -74 0 4,406 -
NP -6,638 -7,136 -4,261 -800 -8,188 -6,792 -9,742 -22.51%
-
NP to SH -6,638 -7,136 -4,261 -800 -8,188 -6,792 -9,742 -22.51%
-
Tax Rate - - - - - - - -
Total Cost 9,620 9,784 18,384 17,008 24,306 22,440 25,780 -48.07%
-
Net Worth 19,134 20,706 10,942 14,599 10,983 13,384 13,944 23.41%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 19,134 20,706 10,942 14,599 10,983 13,384 13,944 23.41%
NOSH 199,939 200,449 200,046 199,999 199,707 199,764 200,064 -0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -222.60% -269.49% -30.17% -4.94% -50.80% -43.40% -60.74% -
ROE -34.69% -34.46% -38.94% -5.48% -74.55% -50.75% -69.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.49 1.32 7.06 8.10 8.07 7.83 8.02 -67.34%
EPS -3.32 -3.56 -2.13 -0.40 -4.10 -3.40 -4.87 -22.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0957 0.1033 0.0547 0.073 0.055 0.067 0.0697 23.46%
Adjusted Per Share Value based on latest NOSH - 199,657
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.27 0.24 1.30 1.49 1.48 1.44 1.47 -67.58%
EPS -0.61 -0.66 -0.39 -0.07 -0.75 -0.62 -0.89 -22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.019 0.0101 0.0134 0.0101 0.0123 0.0128 23.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.07 0.09 0.09 0.09 0.09 0.12 -
P/RPS 8.05 5.30 1.27 1.11 1.12 1.15 1.50 205.59%
P/EPS -3.61 -1.97 -4.23 -22.50 -2.20 -2.65 -2.46 29.04%
EY -27.67 -50.86 -23.67 -4.44 -45.56 -37.78 -40.58 -22.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.68 1.65 1.23 1.64 1.34 1.72 -19.12%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.19 0.09 0.07 0.08 0.10 0.09 0.13 -
P/RPS 12.74 6.81 0.99 0.99 1.24 1.15 1.62 293.97%
P/EPS -5.72 -2.53 -3.29 -20.00 -2.44 -2.65 -2.67 65.95%
EY -17.47 -39.56 -30.43 -5.00 -41.00 -37.78 -37.46 -39.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 0.87 1.28 1.10 1.82 1.34 1.87 4.22%

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