[MAGMA] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 85.2%
YoY- 91.9%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,832 1,322 1,494 1,521 947 3,518 3,542 -35.59%
PBT -2,811 -811 -1,759 -205 -842 -976 -14,296 -66.21%
Tax 0 0 0 0 0 0 0 -
NP -2,811 -811 -1,759 -205 -842 -976 -14,296 -66.21%
-
NP to SH -2,750 -749 -1,659 -111 -750 -999 14,081 -
-
Tax Rate - - - - - - - -
Total Cost 4,643 2,133 3,253 1,726 1,789 4,494 17,838 -59.26%
-
Net Worth 24,150 26,864 27,800 32,523 29,399 30,119 29,624 -12.74%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 24,150 26,864 27,800 32,523 29,399 30,119 29,624 -12.74%
NOSH 499,999 499,333 502,727 555,000 499,999 499,499 496,225 0.50%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -153.44% -61.35% -117.74% -13.48% -88.91% -27.74% -403.61% -
ROE -11.39% -2.79% -5.97% -0.34% -2.55% -3.32% 47.53% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.37 0.26 0.30 0.27 0.19 0.70 0.71 -35.26%
EPS -0.55 -0.15 -0.33 -0.02 -0.15 -0.20 -2.83 -66.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0538 0.0553 0.0586 0.0588 0.0603 0.0597 -13.18%
Adjusted Per Share Value based on latest NOSH - 555,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.16 0.12 0.13 0.14 0.08 0.31 0.32 -37.03%
EPS -0.25 -0.07 -0.15 -0.01 -0.07 -0.09 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0216 0.024 0.0248 0.0291 0.0263 0.0269 0.0265 -12.75%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.045 0.055 0.055 0.055 0.075 0.09 0.08 -
P/RPS 12.28 20.77 18.51 20.07 39.60 12.78 11.21 6.27%
P/EPS -8.89 -36.67 -16.67 -275.00 -50.00 -45.00 2.82 -
EY -11.25 -2.73 -6.00 -0.36 -2.00 -2.22 35.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.02 0.99 0.94 1.28 1.49 1.34 -23.32%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 26/02/16 24/11/15 26/08/15 26/05/15 27/02/15 -
Price 0.035 0.05 0.045 0.055 0.055 0.08 0.08 -
P/RPS 9.55 18.89 15.14 20.07 29.04 11.36 11.21 -10.14%
P/EPS -6.91 -33.33 -13.64 -275.00 -36.67 -40.00 2.82 -
EY -14.46 -3.00 -7.33 -0.36 -2.73 -2.50 35.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.93 0.81 0.94 0.94 1.33 1.34 -35.16%

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