[MAGMA] QoQ TTM Result on 31-Mar-2015

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- 6.61%
YoY- 148.94%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 7,480 9,528 8,504 7,952 5,074 2,096 2,628 100.45%
PBT -3,782 -16,319 -17,543 -19,924 -20,528 -19,615 -17,707 -64.16%
Tax 0 0 0 0 0 -3,395 -3,395 -
NP -3,782 -16,319 -17,543 -19,924 -20,528 -23,010 -21,102 -68.11%
-
NP to SH -3,519 12,221 10,961 8,566 8,035 -22,669 -20,756 -69.26%
-
Tax Rate - - - - - - - -
Total Cost 11,262 25,847 26,047 27,876 25,602 25,106 23,730 -39.07%
-
Net Worth 27,800 32,523 29,399 30,119 29,624 41,413 41,978 -23.96%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 27,800 32,523 29,399 30,119 29,624 41,413 41,978 -23.96%
NOSH 502,727 555,000 499,999 499,499 496,225 472,758 455,797 6.73%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -50.56% -171.27% -206.29% -250.55% -404.57% -1,097.81% -802.97% -
ROE -12.66% 37.58% 37.28% 28.44% 27.12% -54.74% -49.44% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.49 1.72 1.70 1.59 1.02 0.44 0.58 87.25%
EPS -0.70 2.20 2.19 1.71 1.62 -4.80 -4.55 -71.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.0586 0.0588 0.0603 0.0597 0.0876 0.0921 -28.76%
Adjusted Per Share Value based on latest NOSH - 499,499
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.69 0.88 0.78 0.73 0.47 0.19 0.24 101.80%
EPS -0.32 1.12 1.01 0.79 0.74 -2.08 -1.91 -69.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0299 0.027 0.0277 0.0272 0.038 0.0386 -24.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.055 0.055 0.075 0.09 0.08 0.135 0.13 -
P/RPS 3.70 3.20 4.41 5.65 7.82 30.45 22.55 -69.93%
P/EPS -7.86 2.50 3.42 5.25 4.94 -2.82 -2.85 96.29%
EY -12.73 40.04 29.23 19.05 20.24 -35.52 -35.03 -48.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.94 1.28 1.49 1.34 1.54 1.41 -20.95%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 24/11/15 26/08/15 26/05/15 27/02/15 21/11/14 29/08/14 -
Price 0.045 0.055 0.055 0.08 0.08 0.125 0.155 -
P/RPS 3.02 3.20 3.23 5.03 7.82 28.19 26.88 -76.62%
P/EPS -6.43 2.50 2.51 4.66 4.94 -2.61 -3.40 52.75%
EY -15.56 40.04 39.86 21.44 20.24 -38.36 -29.38 -34.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.94 0.94 1.33 1.34 1.43 1.68 -38.43%

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