[MAGMA] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -9.39%
YoY- -169.58%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 5,074 2,096 2,628 4,385 7,665 10,980 14,270 -49.71%
PBT -20,528 -19,615 -17,707 -14,476 -12,924 -673 -3,182 245.37%
Tax 0 -3,395 -3,395 -3,394 -3,394 1 1 -
NP -20,528 -23,010 -21,102 -17,870 -16,318 -672 -3,181 245.44%
-
NP to SH 8,035 -22,669 -20,756 -17,504 -16,002 -511 -3,083 -
-
Tax Rate - - - - - - - -
Total Cost 25,602 25,106 23,730 22,255 23,983 11,652 17,451 29.02%
-
Net Worth 29,624 41,413 41,978 41,834 32,396 10,739 10,871 94.74%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 29,624 41,413 41,978 41,834 32,396 10,739 10,871 94.74%
NOSH 496,225 472,758 455,797 437,142 257,321 200,740 213,999 74.92%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -404.57% -1,097.81% -802.97% -407.53% -212.89% -6.12% -22.29% -
ROE 27.12% -54.74% -49.44% -41.84% -49.39% -4.76% -28.36% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.02 0.44 0.58 1.00 2.98 5.47 6.67 -71.30%
EPS 1.62 -4.80 -4.55 -4.00 -6.22 -0.25 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0597 0.0876 0.0921 0.0957 0.1259 0.0535 0.0508 11.33%
Adjusted Per Share Value based on latest NOSH - 437,142
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.45 0.19 0.23 0.39 0.68 0.98 1.27 -49.83%
EPS 0.72 -2.03 -1.85 -1.56 -1.43 -0.05 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.037 0.0375 0.0374 0.0289 0.0096 0.0097 95.06%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.08 0.135 0.13 0.155 0.185 0.11 0.105 -
P/RPS 7.82 30.45 22.55 15.45 6.21 2.01 1.57 190.80%
P/EPS 4.94 -2.82 -2.85 -3.87 -2.97 -43.21 -7.29 -
EY 20.24 -35.52 -35.03 -25.83 -33.61 -2.31 -13.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.54 1.41 1.62 1.47 2.06 2.07 -25.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 29/08/14 22/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.08 0.125 0.155 0.15 0.15 0.16 0.11 -
P/RPS 7.82 28.19 26.88 14.95 5.04 2.93 1.65 181.35%
P/EPS 4.94 -2.61 -3.40 -3.75 -2.41 -62.85 -7.64 -
EY 20.24 -38.36 -29.38 -26.69 -41.46 -1.59 -13.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.43 1.68 1.57 1.19 2.99 2.17 -27.42%

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