[MAGMA] YoY Annualized Quarter Result on 30-Jun-2011 [#4]

	31/12/14	31/12/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	5,074	7,665	7,642	14,123	16,038	22,422	38,630	-26.79%
YoY %	-33.80%	0.30%	-45.89%	-11.94%	-28.47%	-41.96%	-	-
Horiz. %	13.13%	19.84%	19.78%	36.56%	41.52%	58.04%	100.00%	-
PBT	-20,528	-12,946	-8,100	-4,225	-14,148	-26,483	11,300	-
YoY %	-58.57%	-59.83%	-91.72%	70.14%	46.58%	-334.36%	-	-
Horiz. %	-181.66%	-114.57%	-71.68%	-37.39%	-125.20%	-234.36%	100.00%	-
Tax	0	-3,394	-1,019	-36	4,406	-3,161	1,280	-
YoY %	0.00%	-233.07%	-2,730.56%	-100.82%	239.39%	-346.95%	-	-
Horiz. %	0.00%	-265.16%	-79.61%	-2.81%	344.22%	-246.95%	100.00%	-
NP	-20,528	-16,340	-9,119	-4,261	-9,742	-29,644	12,580	-
YoY %	-25.63%	-79.19%	-114.01%	56.26%	67.14%	-335.64%	-	-
Horiz. %	-163.18%	-129.89%	-72.49%	-33.87%	-77.44%	-235.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-20,127	-16,024	-9,119	-4,261	-9,742	-29,644	12,580	-
YoY %	-25.61%	-75.72%	-114.01%	56.26%	67.14%	-335.64%	-	-
Horiz. %	-159.99%	-127.38%	-72.49%	-33.87%	-77.44%	-235.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	-	-11.33%	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	100.00%	-
Total Cost	25,602	24,005	16,761	18,384	25,780	52,066	26,050	-0.26%
YoY %	6.65%	43.22%	-8.83%	-28.69%	-50.49%	99.87%	-	-
Horiz. %	98.28%	92.15%	64.34%	70.57%	98.96%	199.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,212	26,397	13,239	10,942	13,944	23,697	55,379	-9.36%
YoY %	10.66%	99.39%	20.99%	-21.53%	-41.16%	-57.21%	-	-
Horiz. %	52.75%	47.67%	23.91%	19.76%	25.18%	42.79%	100.00%	-

	31/12/14	31/12/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/14	31/12/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	29,212	26,397	13,239	10,942	13,944	23,697	55,379	-9.36%
YoY %	10.66%	99.39%	20.99%	-21.53%	-41.16%	-57.21%	-	-
Horiz. %	52.75%	47.67%	23.91%	19.76%	25.18%	42.79%	100.00%	-
NOSH	468,905	209,671	199,999	200,046	200,064	199,979	200,000	13.99%
YoY %	123.64%	4.84%	-0.02%	-0.01%	0.04%	-0.01%	-	-
Horiz. %	234.45%	104.84%	100.00%	100.02%	100.03%	99.99%	100.00%	-

	31/12/14	31/12/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	-404.57%	-213.18%	-119.33%	-30.17%	-60.74%	-132.21%	32.57%	-
YoY %	-89.78%	-78.65%	-295.53%	50.33%	54.06%	-505.93%	-	-
Horiz. %	-1,242.16%	-654.53%	-366.38%	-92.63%	-186.49%	-405.93%	100.00%	-
ROE	-68.90%	-60.70%	-68.87%	-38.94%	-69.86%	-125.09%	22.72%	-
YoY %	-13.51%	11.86%	-76.86%	44.26%	44.15%	-650.57%	-	-
Horiz. %	-303.26%	-267.17%	-303.13%	-171.39%	-307.48%	-550.57%	100.00%	-

	31/12/14	31/12/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	1.08	3.66	3.82	7.06	8.02	11.21	19.32	-35.80%
YoY %	-70.49%	-4.19%	-45.89%	-11.97%	-28.46%	-41.98%	-	-
Horiz. %	5.59%	18.94%	19.77%	36.54%	41.51%	58.02%	100.00%	-
EPS	-4.29	-7.47	-4.56	-2.13	-4.87	-14.82	6.29	-
YoY %	42.57%	-63.82%	-114.08%	56.26%	67.14%	-335.61%	-	-
Horiz. %	-68.20%	-118.76%	-72.50%	-33.86%	-77.42%	-235.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0623	0.1259	0.0662	0.0547	0.0697	0.1185	0.2769	-20.48%
YoY %	-50.52%	90.18%	21.02%	-21.52%	-41.18%	-57.20%	-	-
Horiz. %	22.50%	45.47%	23.91%	19.75%	25.17%	42.80%	100.00%	-

	31/12/14	31/12/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 199,885
RPS	0.45	0.68	0.68	1.26	1.43	2.00	3.45	-26.87%
YoY %	-33.82%	0.00%	-46.03%	-11.89%	-28.50%	-42.03%	-	-
Horiz. %	13.04%	19.71%	19.71%	36.52%	41.45%	57.97%	100.00%	-
EPS	-1.80	-1.43	-0.81	-0.38	-0.87	-2.65	1.12	-
YoY %	-25.87%	-76.54%	-113.16%	56.32%	67.17%	-336.61%	-	-
Horiz. %	-160.71%	-127.68%	-72.32%	-33.93%	-77.68%	-236.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0261	0.0236	0.0118	0.0098	0.0125	0.0212	0.0495	-9.36%
YoY %	10.59%	100.00%	20.41%	-21.60%	-41.04%	-57.17%	-	-
Horiz. %	52.73%	47.68%	23.84%	19.80%	25.25%	42.83%	100.00%	-

	31/12/14	31/12/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	46.05%	13.71%	250.39%	-15.33%	87.50%	53.85%	-	-
Horiz. %	1,421.15%	973.08%	855.77%	244.23%	288.46%	153.85%	100.00%	-
P/EPS	-1.86	-2.42	-3.73	-4.23	-2.46	-0.61	1.59	-
YoY %	23.14%	35.12%	11.82%	-71.95%	-303.28%	-138.36%	-	-
Horiz. %	-116.98%	-152.20%	-234.59%	-266.04%	-154.72%	-38.36%	100.00%	-
EY	-53.65	-41.31	-26.82	-23.67	-40.58	-164.71	62.90	-
YoY %	-29.87%	-54.03%	-13.31%	41.67%	75.36%	-361.86%	-	-
Horiz. %	-85.29%	-65.68%	-42.64%	-37.63%	-64.52%	-261.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.28	1.47	2.57	1.65	1.72	0.76	0.36	21.52%
YoY %	-12.93%	-42.80%	55.76%	-4.07%	126.32%	111.11%	-	-
Horiz. %	355.56%	408.33%	713.89%	458.33%	477.78%	211.11%	100.00%	-

	31/12/14	31/12/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	80.24%	12.02%	269.70%	-38.89%	-8.99%	242.31%	-	-
Horiz. %	1,421.15%	788.46%	703.85%	190.38%	311.54%	342.31%	100.00%	-
P/EPS	-1.86	-1.96	-3.07	-3.29	-2.67	-1.35	1.59	-
YoY %	5.10%	36.16%	6.69%	-23.22%	-97.78%	-184.91%	-	-
Horiz. %	-116.98%	-123.27%	-193.08%	-206.92%	-167.92%	-84.91%	100.00%	-
EY	-53.65	-50.95	-32.57	-30.43	-37.46	-74.12	62.90	-
YoY %	-5.30%	-56.43%	-7.03%	18.77%	49.46%	-217.84%	-	-
Horiz. %	-85.29%	-81.00%	-51.78%	-48.38%	-59.55%	-117.84%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.28	1.19	2.11	1.28	1.87	1.69	0.36	21.52%
YoY %	7.56%	-43.60%	64.84%	-31.55%	10.65%	369.44%	-	-
Horiz. %	355.56%	330.56%	586.11%	355.56%	519.44%	469.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos