[MAGMA] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -10.37%
YoY- -839.61%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 31/12/19 30/06/18 CAGR
Revenue 27,822 24,556 18,532 7,024 31,556 36,869 6,090 28.78%
PBT -10,990 -12,440 -5,236 -17,270 5,408 3,535 -8,106 5.19%
Tax -1,184 -814 -360 0 -820 -1,102 -698 9.19%
NP -12,174 -13,254 -5,596 -17,270 4,588 2,433 -8,804 5.54%
-
NP to SH -12,190 -13,254 -5,596 -17,270 4,392 2,335 -8,625 5.92%
-
Tax Rate - - - - 15.16% 31.17% - -
Total Cost 39,996 37,810 24,128 24,294 26,968 34,436 14,895 17.87%
-
Net Worth 98,462 73,559 42,527 33,815 91,246 87,484 23,860 26.62%
Dividend
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 31/12/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 31/12/19 30/06/18 CAGR
Net Worth 98,462 73,559 42,527 33,815 91,246 87,484 23,860 26.62%
NOSH 947,896 497,020 1,444,339 1,046,252 5,595,362 6,247,362 795,362 2.96%
Ratio Analysis
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 31/12/19 30/06/18 CAGR
NP Margin -43.76% -53.97% -30.20% -245.87% 14.54% 6.60% -144.56% -
ROE -12.38% -18.02% -13.16% -51.07% 4.81% 2.67% -36.15% -
Per Share
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 31/12/19 30/06/18 CAGR
RPS 2.94 4.94 1.39 0.81 1.07 0.84 0.77 24.99%
EPS -1.28 -2.66 -0.42 -2.00 0.16 0.05 -1.08 2.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1039 0.148 0.032 0.039 0.031 0.02 0.03 22.97%
Adjusted Per Share Value based on latest NOSH - 1,046,252
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 31/12/19 30/06/18 CAGR
RPS 2.56 2.26 1.70 0.65 2.90 3.39 0.56 28.79%
EPS -1.12 -1.22 -0.51 -1.59 0.40 0.21 -0.79 5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0905 0.0676 0.0391 0.0311 0.0838 0.0804 0.0219 26.65%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 31/12/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 31/12/20 28/06/19 31/12/19 29/06/18 -
Price 0.225 0.07 0.02 0.08 0.04 0.02 0.04 -
P/RPS 7.66 1.42 1.43 9.88 3.73 2.37 5.22 6.59%
P/EPS -17.49 -2.62 -4.75 -4.02 26.81 37.47 -3.69 29.57%
EY -5.72 -38.10 -21.05 -24.90 3.73 2.67 -27.11 -22.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.47 0.62 2.05 1.29 1.00 1.33 8.49%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 31/12/20 30/06/19 31/12/19 30/06/18 CAGR
Date 30/08/24 29/08/23 26/08/22 23/02/21 02/09/20 02/09/20 29/08/18 -
Price 0.20 0.09 0.015 0.07 0.09 0.09 0.04 -
P/RPS 6.81 1.82 1.08 8.64 8.39 10.68 5.22 4.52%
P/EPS -15.55 -3.37 -3.56 -3.51 60.32 168.60 -3.69 27.06%
EY -6.43 -29.63 -28.07 -28.45 1.66 0.59 -27.11 -21.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.61 0.47 1.79 2.90 4.50 1.33 6.30%

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