[MAGMA] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -41.9%
YoY- 82.52%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Revenue 4,823 9,111 10,634 7,480 5,074 7,665 7,642 -6.82%
PBT -3,240 -10,355 -7,404 -3,782 -20,528 -12,946 -8,100 -13.13%
Tax -9,089 -1,212 0 0 0 -3,394 -1,019 39.97%
NP -12,329 -11,567 -7,404 -3,782 -20,528 -16,340 -9,119 4.74%
-
NP to SH -11,924 -11,454 -7,018 -3,519 -20,127 -16,024 -9,119 4.20%
-
Tax Rate - - - - - - - -
Total Cost 17,152 20,678 18,038 11,262 25,602 24,005 16,761 0.35%
-
Net Worth 15,907 22,287 24,040 27,408 29,212 26,397 13,239 2.86%
Dividend
31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Net Worth 15,907 22,287 24,040 27,408 29,212 26,397 13,239 2.86%
NOSH 795,362 795,362 497,730 495,633 468,905 209,671 199,999 23.63%
Ratio Analysis
31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
NP Margin -255.63% -126.96% -69.63% -50.56% -404.57% -213.18% -119.33% -
ROE -74.96% -51.39% -29.19% -12.84% -68.90% -60.70% -68.87% -
Per Share
31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
RPS 0.61 1.23 2.14 1.51 1.08 3.66 3.82 -24.56%
EPS -1.50 -1.75 -1.41 -0.71 -4.29 -7.47 -4.56 -15.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.03 0.0483 0.0553 0.0623 0.1259 0.0662 -16.80%
Adjusted Per Share Value based on latest NOSH - 502,727
31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
RPS 0.44 0.84 0.98 0.69 0.47 0.70 0.70 -6.88%
EPS -1.10 -1.05 -0.64 -0.32 -1.85 -1.47 -0.84 4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0205 0.0221 0.0252 0.0268 0.0243 0.0122 2.79%
Price Multiplier on Financial Quarter End Date
31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Date 31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 29/06/12 -
Price 0.035 0.10 0.045 0.055 0.08 0.185 0.17 -
P/RPS 5.77 8.15 3.63 3.64 7.39 5.06 4.45 4.07%
P/EPS -2.33 -6.49 -4.44 -7.75 -1.86 -2.42 -3.73 -6.97%
EY -42.83 -15.42 -22.55 -12.91 -53.65 -41.31 -26.82 7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 3.33 0.90 0.99 1.28 1.47 2.57 -5.73%
Price Multiplier on Announcement Date
31/12/18 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 CAGR
Date 21/02/19 29/08/17 30/08/16 26/02/16 27/02/15 28/02/14 30/08/12 -
Price 0.065 0.075 0.035 0.045 0.08 0.15 0.14 -
P/RPS 10.72 6.12 2.82 2.98 7.39 4.10 3.66 17.95%
P/EPS -4.34 -4.86 -3.45 -6.34 -1.86 -1.96 -3.07 5.46%
EY -23.06 -20.56 -28.99 -15.78 -53.65 -50.95 -32.57 -5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 2.50 0.70 0.81 1.28 1.19 2.11 6.86%

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