[MAGMA] YoY Annualized Quarter Result on 31-Dec-2021

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- 175.98%
YoY- 108.12%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
Revenue 16,092 11,084 4,456 5,236 7,364 6,733 10,373 4.85%
PBT 2,606 1,876 -3,644 -3,842 -18,432 -15,773 -8,763 -
Tax -1,204 -1,016 -604 -612 0 0 -873 3.53%
NP 1,402 860 -4,248 -4,454 -18,432 -15,773 -9,636 -
-
NP to SH 1,402 468 -4,212 -4,494 -18,108 -15,441 -9,636 -
-
Tax Rate 46.20% 54.16% - - - - - -
Total Cost 14,690 10,224 8,704 9,690 25,796 22,507 20,009 -3.28%
-
Net Worth 31,725 88,285 23,860 23,860 30,119 29,383 11,145 11.96%
Dividend
31/12/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
Net Worth 31,725 88,285 23,860 23,860 30,119 29,383 11,145 11.96%
NOSH 1,444,339 795,362 795,362 795,362 499,499 499,714 199,019 23.87%
Ratio Analysis
31/12/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
NP Margin 8.71% 7.76% -95.33% -85.06% -250.28% -234.26% -92.90% -
ROE 4.42% 0.53% -17.65% -18.83% -60.12% -52.55% -86.47% -
Per Share
31/12/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
RPS 1.83 1.39 0.56 0.66 1.47 1.35 5.21 -10.68%
EPS 0.16 0.08 -0.52 -0.56 -3.81 -3.23 -4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.111 0.03 0.03 0.0603 0.0588 0.056 -4.66%
Adjusted Per Share Value based on latest NOSH - 1,444,339
31/12/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
RPS 1.48 1.02 0.41 0.48 0.68 0.62 0.95 4.90%
EPS 0.13 0.04 -0.39 -0.41 -1.66 -1.42 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.0811 0.0219 0.0219 0.0277 0.027 0.0102 11.99%
Price Multiplier on Financial Quarter End Date
31/12/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
Date 31/12/21 29/03/19 29/09/17 29/12/17 31/03/15 30/06/15 28/09/12 -
Price 0.075 0.06 0.06 0.05 0.09 0.075 0.14 -
P/RPS 4.11 4.31 10.71 7.60 6.10 5.57 2.69 4.68%
P/EPS 47.14 101.97 -11.33 -8.85 -2.48 -2.43 -2.89 -
EY 2.12 0.98 -8.83 -11.30 -40.28 -41.20 -34.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 0.54 2.00 1.67 1.49 1.28 2.50 -1.96%
Price Multiplier on Announcement Date
31/12/21 31/03/19 30/09/17 31/12/17 31/03/15 30/06/15 30/09/12 CAGR
Date 23/02/22 02/09/20 22/11/17 27/02/18 26/05/15 26/08/15 30/11/12 -
Price 0.05 0.09 0.06 0.055 0.08 0.055 0.13 -
P/RPS 2.74 6.46 10.71 8.35 5.43 4.08 2.49 1.03%
P/EPS 31.43 152.95 -11.33 -9.73 -2.21 -1.78 -2.68 -
EY 3.18 0.65 -8.83 -10.27 -45.32 -56.18 -37.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.81 2.00 1.83 1.33 0.94 2.32 -5.38%

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