[MAGMA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 83.43%
YoY- 94.54%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,628 4,385 7,665 10,980 14,270 16,022 14,349 -67.84%
PBT -17,707 -14,476 -12,924 -673 -3,182 -5,474 -7,943 70.90%
Tax -3,395 -3,394 -3,394 1 1 -1,019 -1,019 123.56%
NP -21,102 -17,870 -16,318 -672 -3,181 -6,493 -8,962 77.26%
-
NP to SH -20,756 -17,504 -16,002 -511 -3,083 -6,493 -8,962 75.31%
-
Tax Rate - - - - - - - -
Total Cost 23,730 22,255 23,983 11,652 17,451 22,515 23,311 1.19%
-
Net Worth 41,978 41,834 32,396 10,739 10,871 14,056 10,009 160.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 41,978 41,834 32,396 10,739 10,871 14,056 10,009 160.75%
NOSH 455,797 437,142 257,321 200,740 213,999 280,000 198,596 74.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -802.97% -407.53% -212.89% -6.12% -22.29% -40.53% -62.46% -
ROE -49.44% -41.84% -49.39% -4.76% -28.36% -46.19% -89.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.58 1.00 2.98 5.47 6.67 5.72 7.23 -81.48%
EPS -4.55 -4.00 -6.22 -0.25 -1.44 -2.32 -4.51 0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.0957 0.1259 0.0535 0.0508 0.0502 0.0504 49.63%
Adjusted Per Share Value based on latest NOSH - 200,740
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.28 0.46 0.81 1.16 1.51 1.69 1.51 -67.58%
EPS -2.19 -1.85 -1.69 -0.05 -0.33 -0.68 -0.95 74.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.0441 0.0342 0.0113 0.0115 0.0148 0.0106 160.13%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.13 0.155 0.185 0.11 0.105 0.11 0.14 -
P/RPS 22.55 15.45 6.21 2.01 1.57 1.92 1.94 415.44%
P/EPS -2.85 -3.87 -2.97 -43.21 -7.29 -4.74 -3.10 -5.46%
EY -35.03 -25.83 -33.61 -2.31 -13.72 -21.08 -32.23 5.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.62 1.47 2.06 2.07 2.19 2.78 -36.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 22/05/14 28/02/14 29/11/13 30/08/13 31/05/13 26/02/13 -
Price 0.155 0.15 0.15 0.16 0.11 0.13 0.13 -
P/RPS 26.88 14.95 5.04 2.93 1.65 2.27 1.80 509.42%
P/EPS -3.40 -3.75 -2.41 -62.85 -7.64 -5.61 -2.88 11.73%
EY -29.38 -26.69 -41.46 -1.59 -13.10 -17.84 -34.71 -10.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.57 1.19 2.99 2.17 2.59 2.58 -24.93%

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