[MAGMA] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 9.06%
YoY- 20.68%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue -2,457 4,544 4,911 7,367 2,586 5,607 5,890 -
PBT -2,310 -2,259 -2,814 -3,406 -5,475 -3,254 -3,378 -22.32%
Tax 46 -492 -210 -197 -100 -213 -117 -
NP -2,264 -2,751 -3,024 -3,603 -5,575 -3,467 -3,495 -25.07%
-
NP to SH -3,186 -2,750 -3,024 -3,603 -3,715 -3,467 -3,495 -5.96%
-
Tax Rate - - - - - - - -
Total Cost -193 7,295 7,935 10,970 8,161 9,074 9,385 -
-
Net Worth 93,064 70,761 73,559 74,609 59,804 39,869 42,527 68.31%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 93,064 70,761 73,559 74,609 59,804 39,869 42,527 68.31%
NOSH 838,421 757,020 497,020 469,242 288,867 1,444,339 1,444,339 -30.34%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 0.00% -60.54% -61.58% -48.91% -215.58% -61.83% -59.34% -
ROE -3.42% -3.89% -4.11% -4.83% -6.21% -8.70% -8.22% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 0.00 0.73 0.99 1.57 0.19 0.42 0.44 -
EPS -0.38 -0.44 -0.61 -0.77 -0.28 -0.26 -0.26 28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.111 0.114 0.148 0.159 0.045 0.03 0.032 128.62%
Adjusted Per Share Value based on latest NOSH - 757,020
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 0.00 0.54 0.59 0.88 0.31 0.67 0.70 -
EPS -0.38 -0.33 -0.36 -0.43 -0.44 -0.41 -0.42 -6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.111 0.0844 0.0877 0.089 0.0713 0.0476 0.0507 68.36%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.265 0.075 0.07 0.095 0.09 0.02 0.02 -
P/RPS 0.00 10.25 7.08 6.05 46.25 4.74 4.51 -
P/EPS -69.74 -16.93 -11.51 -12.37 -32.20 -7.67 -7.61 336.15%
EY -1.43 -5.91 -8.69 -8.08 -3.11 -13.04 -13.15 -77.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.66 0.47 0.60 2.00 0.67 0.62 145.24%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 29/08/23 26/05/23 28/02/23 25/11/22 26/08/22 -
Price 0.22 0.225 0.09 0.085 0.095 0.025 0.015 -
P/RPS 0.00 30.74 9.11 5.41 48.82 5.93 3.38 -
P/EPS -57.89 -50.79 -14.79 -11.07 -33.98 -9.58 -5.70 367.00%
EY -1.73 -1.97 -6.76 -9.03 -2.94 -10.44 -17.53 -78.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.97 0.61 0.53 2.11 0.83 0.47 160.16%

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