[MAGMA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 948.1%
YoY- 108.59%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 8,432 7,544 2,042 9,468 4,984 16,208 15,514 -8.33%
PBT -7,320 -3,936 -8,309 612 -7,754 -2,813 -12,110 -6.93%
Tax -390 0 0 1 0 2,013 -10 68.70%
NP -7,710 -3,936 -8,309 613 -7,754 -800 -12,121 -6.25%
-
NP to SH -7,649 -3,658 -8,061 828 -7,754 -800 -12,121 -6.36%
-
Tax Rate - - - -0.16% - - - -
Total Cost 16,142 11,481 10,351 8,854 12,738 17,008 27,635 -7.38%
-
Net Worth 28,922 26,699 38,378 10,704 16,628 14,599 14,585 10.26%
Dividend
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 28,922 26,699 38,378 10,704 16,628 14,599 14,585 10.26%
NOSH 723,057 496,278 438,115 200,078 199,862 199,999 199,802 20.15%
Ratio Analysis
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -91.45% -52.18% -406.79% 6.48% -155.59% -4.94% -78.13% -
ROE -26.45% -13.70% -21.00% 7.74% -46.63% -5.48% -83.11% -
Per Share
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.17 1.52 0.47 4.73 2.49 8.10 7.77 -23.68%
EPS -1.21 -0.74 -1.84 0.41 -3.88 -0.40 -6.07 -20.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0538 0.0876 0.0535 0.0832 0.073 0.073 -8.22%
Adjusted Per Share Value based on latest NOSH - 200,740
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.77 0.69 0.19 0.87 0.46 1.49 1.43 -8.45%
EPS -0.70 -0.34 -0.74 0.08 -0.71 -0.07 -1.11 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0266 0.0245 0.0353 0.0098 0.0153 0.0134 0.0134 10.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/17 31/03/16 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 -
Price 0.08 0.055 0.135 0.11 0.20 0.09 0.17 -
P/RPS 6.86 3.62 28.96 2.32 8.02 1.11 2.19 17.70%
P/EPS -7.56 -7.46 -7.34 26.58 -5.15 -22.50 -2.80 15.23%
EY -13.22 -13.40 -13.63 3.76 -19.40 -4.44 -35.69 -13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.02 1.54 2.06 2.40 1.23 2.33 -2.15%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/17 30/05/16 21/11/14 29/11/13 30/05/12 31/05/11 31/05/10 -
Price 0.095 0.05 0.125 0.16 0.17 0.08 0.14 -
P/RPS 8.15 3.29 26.81 3.38 6.82 0.99 1.80 24.05%
P/EPS -8.98 -6.78 -6.79 38.66 -4.38 -20.00 -2.31 21.38%
EY -11.14 -14.74 -14.72 2.59 -22.82 -5.00 -43.33 -17.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 0.93 1.43 2.99 2.04 1.10 1.92 3.11%

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