[MAGMA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 27.55%
YoY- 30.14%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,665 10,980 14,270 16,022 14,349 11,299 7,642 0.19%
PBT -12,924 -673 -3,182 -5,474 -7,943 -8,346 -8,100 36.42%
Tax -3,394 1 1 -1,019 -1,019 -1,019 -1,019 122.53%
NP -16,318 -672 -3,181 -6,493 -8,962 -9,365 -9,119 47.23%
-
NP to SH -16,002 -511 -3,083 -6,493 -8,962 -9,365 -9,119 45.33%
-
Tax Rate - - - - - - - -
Total Cost 23,983 11,652 17,451 22,515 23,311 20,664 16,761 26.89%
-
Net Worth 32,396 10,739 10,871 14,056 10,009 11,145 13,332 80.45%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 32,396 10,739 10,871 14,056 10,009 11,145 13,332 80.45%
NOSH 257,321 200,740 213,999 280,000 198,596 199,019 200,181 18.16%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -212.89% -6.12% -22.29% -40.53% -62.46% -82.88% -119.33% -
ROE -49.39% -4.76% -28.36% -46.19% -89.54% -84.03% -68.40% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.98 5.47 6.67 5.72 7.23 5.68 3.82 -15.21%
EPS -6.22 -0.25 -1.44 -2.32 -4.51 -4.71 -4.56 22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.0535 0.0508 0.0502 0.0504 0.056 0.0666 52.70%
Adjusted Per Share Value based on latest NOSH - 280,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.70 1.01 1.31 1.47 1.32 1.04 0.70 0.00%
EPS -1.47 -0.05 -0.28 -0.60 -0.82 -0.86 -0.84 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0099 0.01 0.0129 0.0092 0.0102 0.0122 81.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.185 0.11 0.105 0.11 0.14 0.14 0.17 -
P/RPS 6.21 2.01 1.57 1.92 1.94 2.47 4.45 24.80%
P/EPS -2.97 -43.21 -7.29 -4.74 -3.10 -2.98 -3.73 -14.05%
EY -33.61 -2.31 -13.72 -21.08 -32.23 -33.61 -26.80 16.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.06 2.07 2.19 2.78 2.50 2.55 -30.66%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 26/02/13 30/11/12 30/08/12 -
Price 0.15 0.16 0.11 0.13 0.13 0.13 0.14 -
P/RPS 5.04 2.93 1.65 2.27 1.80 2.29 3.67 23.47%
P/EPS -2.41 -62.85 -7.64 -5.61 -2.88 -2.76 -3.07 -14.86%
EY -41.46 -1.59 -13.10 -17.84 -34.71 -36.20 -32.54 17.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.99 2.17 2.59 2.58 2.32 2.10 -31.45%

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