[MAGMA] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 13.78%
YoY- -1073.59%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Revenue 3,426 8,432 7,544 2,042 9,468 4,984 16,208 -18.70%
PBT -611 -7,320 -3,936 -8,309 612 -7,754 -2,813 -18.40%
Tax -6,989 -390 0 0 1 0 2,013 -
NP -7,600 -7,710 -3,936 -8,309 613 -7,754 -800 34.97%
-
NP to SH -7,500 -7,649 -3,658 -8,061 828 -7,754 -800 34.73%
-
Tax Rate - - - - -0.16% - - -
Total Cost 11,026 16,142 11,481 10,351 8,854 12,738 17,008 -5.61%
-
Net Worth 15,907 28,922 26,699 38,378 10,704 16,628 14,599 1.14%
Dividend
30/09/18 31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Net Worth 15,907 28,922 26,699 38,378 10,704 16,628 14,599 1.14%
NOSH 795,362 723,057 496,278 438,115 200,078 199,862 199,999 20.18%
Ratio Analysis
30/09/18 31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
NP Margin -221.84% -91.45% -52.18% -406.79% 6.48% -155.59% -4.94% -
ROE -47.15% -26.45% -13.70% -21.00% 7.74% -46.63% -5.48% -
Per Share
30/09/18 31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
RPS 0.43 1.17 1.52 0.47 4.73 2.49 8.10 -32.36%
EPS -0.94 -1.21 -0.74 -1.84 0.41 -3.88 -0.40 12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.04 0.0538 0.0876 0.0535 0.0832 0.073 -15.84%
Adjusted Per Share Value based on latest NOSH - 472,758
30/09/18 31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
RPS 0.31 0.75 0.67 0.18 0.85 0.45 1.45 -18.57%
EPS -0.67 -0.68 -0.33 -0.72 0.07 -0.69 -0.07 35.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0142 0.0258 0.0239 0.0343 0.0096 0.0149 0.013 1.18%
Price Multiplier on Financial Quarter End Date
30/09/18 31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Date 28/09/18 31/03/17 31/03/16 30/09/14 30/09/13 30/03/12 31/03/11 -
Price 0.05 0.08 0.055 0.135 0.11 0.20 0.09 -
P/RPS 11.61 6.86 3.62 28.96 2.32 8.02 1.11 36.71%
P/EPS -5.30 -7.56 -7.46 -7.34 26.58 -5.15 -22.50 -17.51%
EY -18.86 -13.22 -13.40 -13.63 3.76 -19.40 -4.44 21.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.00 1.02 1.54 2.06 2.40 1.23 9.90%
Price Multiplier on Announcement Date
30/09/18 31/03/17 31/03/16 30/09/14 30/09/13 31/03/12 31/03/11 CAGR
Date 15/11/18 31/05/17 30/05/16 21/11/14 29/11/13 30/05/12 31/05/11 -
Price 0.04 0.095 0.05 0.125 0.16 0.17 0.08 -
P/RPS 9.29 8.15 3.29 26.81 3.38 6.82 0.99 34.75%
P/EPS -4.24 -8.98 -6.78 -6.79 38.66 -4.38 -20.00 -18.66%
EY -23.58 -11.14 -14.74 -14.72 2.59 -22.82 -5.00 22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.38 0.93 1.43 2.99 2.04 1.10 8.28%

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