[MAGMA] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -91.84%
YoY- 54.55%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 43,312 4,823 9,111 10,634 7,480 5,074 7,665 30.52%
PBT -55,796 -3,240 -10,355 -7,404 -3,782 -20,528 -12,946 25.19%
Tax -1,968 -9,089 -1,212 0 0 0 -3,394 -8.04%
NP -57,764 -12,329 -11,567 -7,404 -3,782 -20,528 -16,340 21.43%
-
NP to SH -57,508 -11,924 -11,454 -7,018 -3,519 -20,127 -16,024 21.71%
-
Tax Rate - - - - - - - -
Total Cost 101,076 17,152 20,678 18,038 11,262 25,602 24,005 24.74%
-
Net Worth 26,284 15,907 22,287 24,040 27,408 29,212 26,397 -0.06%
Dividend
30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 26,284 15,907 22,287 24,040 27,408 29,212 26,397 -0.06%
NOSH 835,736 795,362 795,362 497,730 495,633 468,905 209,671 23.70%
Ratio Analysis
30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -133.37% -255.63% -126.96% -69.63% -50.56% -404.57% -213.18% -
ROE -218.79% -74.96% -51.39% -29.19% -12.84% -68.90% -60.70% -
Per Share
30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.07 0.61 1.23 2.14 1.51 1.08 3.66 12.93%
EPS -10.72 -1.50 -1.75 -1.41 -0.71 -4.29 -7.47 5.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.02 0.03 0.0483 0.0553 0.0623 0.1259 -13.51%
Adjusted Per Share Value based on latest NOSH - 499,999
30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.87 0.43 0.81 0.95 0.67 0.45 0.68 30.66%
EPS -5.14 -1.07 -1.02 -0.63 -0.31 -1.80 -1.43 21.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0142 0.0199 0.0215 0.0245 0.0261 0.0236 -0.06%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 -
Price 0.10 0.035 0.10 0.045 0.055 0.08 0.185 -
P/RPS 1.24 5.77 8.15 3.63 3.64 7.39 5.06 -19.45%
P/EPS -0.93 -2.33 -6.49 -4.44 -7.75 -1.86 -2.42 -13.67%
EY -107.21 -42.83 -15.42 -22.55 -12.91 -53.65 -41.31 15.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.75 3.33 0.90 0.99 1.28 1.47 5.16%
Price Multiplier on Announcement Date
30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/08/20 21/02/19 29/08/17 30/08/16 26/02/16 27/02/15 28/02/14 -
Price 0.095 0.065 0.075 0.035 0.045 0.08 0.15 -
P/RPS 1.18 10.72 6.12 2.82 2.98 7.39 4.10 -17.43%
P/EPS -0.89 -4.34 -4.86 -3.45 -6.34 -1.86 -1.96 -11.43%
EY -112.85 -23.06 -20.56 -28.99 -15.78 -53.65 -50.95 13.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 3.25 2.50 0.70 0.81 1.28 1.19 7.80%

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