[MAGMA] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 170.54%
YoY- 100.87%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,090 7,884 2,070 6,072 2,982 16,118 14,622 -9.78%
PBT -8,106 -4,434 -9,606 -20 -6,638 -8,114 -13,018 -5.41%
Tax -698 -374 0 1 0 -74 0 -
NP -8,804 -4,808 -9,606 -19 -6,638 -8,188 -13,018 -4.49%
-
NP to SH -8,625 -4,704 -9,350 79 -6,638 -8,188 -13,018 -4.72%
-
Tax Rate - - - - - - - -
Total Cost 14,895 12,692 11,676 6,091 9,620 24,306 27,640 -7.01%
-
Net Worth 23,860 33,104 41,400 25,204 19,134 10,983 17,203 3.92%
Dividend
30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 23,860 33,104 41,400 25,204 19,134 10,983 17,203 3.92%
NOSH 795,362 723,057 449,519 200,194 199,939 199,707 200,276 17.61%
Ratio Analysis
30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -144.56% -60.98% -464.06% -0.31% -222.60% -50.80% -89.03% -
ROE -36.15% -14.21% -22.58% 0.31% -34.69% -74.55% -75.67% -
Per Share
30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.77 1.19 0.46 3.03 1.49 8.07 7.30 -23.24%
EPS -1.08 -0.82 -2.08 0.04 -3.32 -4.10 -6.50 -19.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.05 0.0921 0.1259 0.0957 0.055 0.0859 -11.63%
Adjusted Per Share Value based on latest NOSH - 213,999
30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.56 0.72 0.19 0.56 0.27 1.48 1.34 -9.75%
EPS -0.79 -0.43 -0.86 0.01 -0.61 -0.75 -1.20 -4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0304 0.038 0.0232 0.0176 0.0101 0.0158 3.91%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Date 29/06/18 30/12/16 30/06/14 28/06/13 30/12/11 30/12/10 31/12/09 -
Price 0.04 0.045 0.13 0.105 0.12 0.09 0.18 -
P/RPS 5.22 3.78 28.23 3.46 8.05 1.12 2.47 9.20%
P/EPS -3.69 -6.33 -6.25 266.08 -3.61 -2.20 -2.77 3.43%
EY -27.11 -15.79 -16.00 0.38 -27.67 -45.56 -36.11 -3.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.90 1.41 0.83 1.25 1.64 2.10 -5.23%
Price Multiplier on Announcement Date
30/06/18 31/12/16 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 CAGR
Date 29/08/18 27/02/17 29/08/14 30/08/13 22/02/12 28/02/11 25/02/10 -
Price 0.04 0.06 0.155 0.11 0.19 0.10 0.19 -
P/RPS 5.22 5.04 33.66 3.63 12.74 1.24 2.60 8.54%
P/EPS -3.69 -8.44 -7.45 278.75 -5.72 -2.44 -2.92 2.79%
EY -27.11 -11.84 -13.42 0.36 -17.47 -41.00 -34.21 -2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.20 1.68 0.87 1.99 1.82 2.21 -5.79%

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