[MAGMA] QoQ Cumulative Quarter Result on 30-Jun-2015

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015
Profit Trend
QoQ- -3.55%
YoY- -367.94%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 8,802 7,480 5,986 9,539 8,592 5,074 1,532 220.44%
PBT -4,593 -3,782 -2,023 -22,346 -21,504 -20,528 -6,232 -18.39%
Tax 0 0 0 0 0 0 0 -
NP -4,593 -3,782 -2,023 -22,346 -21,504 -20,528 -6,232 -18.39%
-
NP to SH -4,268 -3,519 -1,860 -21,876 -21,126 -20,127 -6,046 -20.70%
-
Tax Rate - - - - - - - -
Total Cost 13,395 11,262 8,009 31,885 30,096 25,602 7,764 43.80%
-
Net Worth 26,699 27,408 29,458 29,383 30,119 29,212 38,378 -21.46%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 26,699 27,408 29,458 29,383 30,119 29,212 38,378 -21.46%
NOSH 496,279 495,633 502,702 499,714 499,499 468,905 438,115 8.65%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -52.18% -50.56% -33.80% -234.26% -250.28% -404.57% -406.79% -
ROE -15.99% -12.84% -6.31% -74.45% -70.14% -68.90% -15.75% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.77 1.51 1.19 1.91 1.72 1.08 0.35 194.33%
EPS -0.86 -0.71 -0.37 -4.57 -4.45 -4.29 -1.38 -27.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0538 0.0553 0.0586 0.0588 0.0603 0.0623 0.0876 -27.72%
Adjusted Per Share Value based on latest NOSH - 499,999
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.79 0.67 0.53 0.85 0.77 0.45 0.14 216.62%
EPS -0.38 -0.31 -0.17 -1.95 -1.89 -1.80 -0.54 -20.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.0245 0.0263 0.0263 0.0269 0.0261 0.0343 -21.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.055 0.055 0.055 0.075 0.09 0.08 0.135 -
P/RPS 3.10 3.64 4.62 3.93 5.23 7.39 38.61 -81.36%
P/EPS -6.40 -7.75 -14.86 -1.71 -2.13 -1.86 -9.78 -24.60%
EY -15.64 -12.91 -6.73 -58.37 -46.99 -53.65 -10.22 32.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.99 0.94 1.28 1.49 1.28 1.54 -23.99%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 24/11/15 26/08/15 26/05/15 27/02/15 21/11/14 -
Price 0.05 0.045 0.055 0.055 0.08 0.08 0.125 -
P/RPS 2.82 2.98 4.62 2.88 4.65 7.39 35.75 -81.57%
P/EPS -5.81 -6.34 -14.86 -1.26 -1.89 -1.86 -9.06 -25.61%
EY -17.20 -15.78 -6.73 -79.59 -52.87 -53.65 -11.04 34.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.81 0.94 0.94 1.33 1.28 1.43 -24.91%

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