[MAGMA] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -0.79%
YoY- -995.33%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,343 16,038 17,279 18,211 20,051 22,422 27,239 -28.84%
PBT -13,027 -14,157 -23,839 -25,794 -25,567 -26,715 -3,211 154.15%
Tax 4,406 4,406 -3,106 -3,161 -3,161 -3,161 1,450 109.64%
NP -8,621 -9,751 -26,945 -28,955 -28,728 -29,876 -1,761 188.03%
-
NP to SH -8,621 -9,751 -26,945 -28,955 -28,728 -29,876 -1,761 188.03%
-
Tax Rate - - - - - - - -
Total Cost 24,964 25,789 44,224 47,166 48,779 52,298 29,000 -9.49%
-
Net Worth 13,384 13,779 14,549 17,184 20,919 23,466 41,308 -52.79%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 13,384 13,779 14,549 17,184 20,919 23,466 41,308 -52.79%
NOSH 199,764 191,111 199,307 200,054 200,567 200,056 200,043 -0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -52.75% -60.80% -155.94% -159.00% -143.27% -133.24% -6.46% -
ROE -64.41% -70.77% -185.20% -168.49% -137.33% -127.31% -4.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.18 8.39 8.67 9.10 10.00 11.21 13.62 -28.79%
EPS -4.32 -5.10 -13.52 -14.47 -14.32 -14.93 -0.88 188.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0721 0.073 0.0859 0.1043 0.1173 0.2065 -52.75%
Adjusted Per Share Value based on latest NOSH - 200,054
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.72 1.69 1.82 1.92 2.12 2.37 2.87 -28.89%
EPS -0.91 -1.03 -2.84 -3.05 -3.03 -3.15 -0.19 183.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0141 0.0145 0.0153 0.0181 0.0221 0.0248 0.0436 -52.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.09 0.12 0.17 0.18 0.21 0.09 0.04 -
P/RPS 1.10 1.43 1.96 1.98 2.10 0.80 0.29 143.02%
P/EPS -2.09 -2.35 -1.26 -1.24 -1.47 -0.60 -4.54 -40.35%
EY -47.95 -42.52 -79.53 -80.41 -68.21 -165.93 -22.01 67.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.66 2.33 2.10 2.01 0.77 0.19 267.32%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 23/11/09 03/09/09 26/05/09 -
Price 0.09 0.13 0.14 0.19 0.19 0.20 0.10 -
P/RPS 1.10 1.55 1.61 2.09 1.90 1.78 0.73 31.40%
P/EPS -2.09 -2.55 -1.04 -1.31 -1.33 -1.34 -11.36 -67.61%
EY -47.95 -39.25 -96.57 -76.18 -75.39 -74.67 -8.80 209.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.80 1.92 2.21 1.82 1.71 0.48 98.13%

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