[MAGMA] YoY Annual (Unaudited) Result on 30-Jun-2011 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
YoY- 56.26%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 5,074 7,665 7,642 14,123 16,038 22,422 38,630 -26.79%
PBT -20,528 -12,946 -8,100 -4,225 -14,148 -26,483 11,300 -
Tax 0 -3,394 -1,019 -36 4,406 -3,161 1,280 -
NP -20,528 -16,340 -9,119 -4,261 -9,742 -29,644 12,580 -
-
NP to SH -20,127 -16,024 -9,119 -4,261 -9,742 -29,644 12,580 -
-
Tax Rate - - - - - - -11.33% -
Total Cost 25,602 24,005 16,761 18,384 25,780 52,066 26,050 -0.26%
-
Net Worth 29,212 26,397 13,239 10,942 13,944 23,697 55,379 -9.36%
Dividend
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 29,212 26,397 13,239 10,942 13,944 23,697 55,379 -9.36%
NOSH 468,905 209,671 199,999 200,046 200,064 199,979 200,000 13.99%
Ratio Analysis
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -404.57% -213.18% -119.33% -30.17% -60.74% -132.21% 32.57% -
ROE -68.90% -60.70% -68.87% -38.94% -69.86% -125.09% 22.72% -
Per Share
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.08 3.66 3.82 7.06 8.02 11.21 19.32 -35.80%
EPS -4.29 -7.47 -4.56 -2.13 -4.87 -14.82 6.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0623 0.1259 0.0662 0.0547 0.0697 0.1185 0.2769 -20.48%
Adjusted Per Share Value based on latest NOSH - 199,885
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.45 0.68 0.68 1.26 1.43 2.00 3.45 -26.87%
EPS -1.80 -1.43 -0.81 -0.38 -0.87 -2.65 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0236 0.0118 0.0098 0.0125 0.0212 0.0495 -9.36%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 31/12/14 31/12/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.08 0.185 0.17 0.09 0.12 0.09 0.10 -
P/RPS 7.39 5.06 4.45 1.27 1.50 0.80 0.52 50.36%
P/EPS -1.86 -2.42 -3.73 -4.23 -2.46 -0.61 1.59 -
EY -53.65 -41.31 -26.82 -23.67 -40.58 -164.71 62.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.47 2.57 1.65 1.72 0.76 0.36 21.52%
Price Multiplier on Announcement Date
31/12/14 31/12/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/02/15 28/02/14 30/08/12 26/08/11 30/08/10 03/09/09 28/08/08 -
Price 0.08 0.15 0.14 0.07 0.13 0.20 0.10 -
P/RPS 7.39 4.10 3.66 0.99 1.62 1.78 0.52 50.36%
P/EPS -1.86 -1.96 -3.07 -3.29 -2.67 -1.35 1.59 -
EY -53.65 -50.95 -32.57 -30.43 -37.46 -74.12 62.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.19 2.11 1.28 1.87 1.69 0.36 21.52%

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