[MAGMA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 98.72%
YoY- 98.56%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,665 9,468 6,072 15,680 11,280 10,373 7,642 0.19%
PBT -12,946 612 -20 -112 -8,016 -8,763 -8,100 36.58%
Tax -3,394 1 1 0 -719 -873 -1,019 122.53%
NP -16,340 613 -19 -112 -8,735 -9,636 -9,119 47.36%
-
NP to SH -16,024 828 79 -112 -8,735 -9,636 -9,119 45.46%
-
Tax Rate - -0.16% - - - - - -
Total Cost 24,005 8,854 6,091 15,792 20,015 20,009 16,761 26.97%
-
Net Worth 26,397 10,704 25,204 10,008 10,086 11,145 13,239 58.21%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 26,397 10,704 25,204 10,008 10,086 11,145 13,239 58.21%
NOSH 209,671 200,078 200,194 199,374 200,126 199,019 199,999 3.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -213.18% 6.48% -0.31% -0.71% -77.44% -92.90% -119.33% -
ROE -60.70% 7.74% 0.31% -1.12% -86.60% -86.47% -68.87% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.66 4.73 3.03 7.86 5.64 5.21 3.82 -2.80%
EPS -7.47 0.41 0.04 -0.04 -4.37 -4.82 -4.56 38.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.0535 0.1259 0.0502 0.0504 0.056 0.0662 53.32%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.70 0.87 0.56 1.44 1.04 0.95 0.70 0.00%
EPS -1.47 0.08 0.01 -0.01 -0.80 -0.89 -0.84 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0098 0.0232 0.0092 0.0093 0.0102 0.0122 58.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.185 0.11 0.105 0.11 0.14 0.14 0.17 -
P/RPS 5.06 2.32 3.46 1.40 2.48 2.69 4.45 8.91%
P/EPS -2.42 26.58 266.08 -195.81 -3.21 -2.89 -3.73 -24.99%
EY -41.31 3.76 0.38 -0.51 -31.18 -34.59 -26.82 33.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.06 0.83 2.19 2.78 2.50 2.57 -31.02%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 -
Price 0.15 0.16 0.11 0.13 0.13 0.13 0.14 -
P/RPS 4.10 3.38 3.63 1.65 2.31 2.49 3.66 7.83%
P/EPS -1.96 38.66 278.75 -231.42 -2.98 -2.68 -3.07 -25.79%
EY -50.95 2.59 0.36 -0.43 -33.58 -37.25 -32.57 34.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.99 0.87 2.59 2.58 2.32 2.11 -31.66%

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