[MAGMA] YoY Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -40.75%
YoY- -1015.19%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
Revenue 26,725 19,499 43,312 4,823 9,111 10,634 7,480 19.93%
PBT -13,595 -10,351 -55,796 -3,240 -10,355 -7,404 -3,782 20.03%
Tax -1,096 -397 -1,968 -9,089 -1,212 0 0 -
NP -14,691 -10,748 -57,764 -12,329 -11,567 -7,404 -3,782 21.37%
-
NP to SH -12,831 -10,748 -57,508 -11,924 -11,454 -7,018 -3,519 20.28%
-
Tax Rate - - - - - - - -
Total Cost 41,416 30,247 101,076 17,152 20,678 18,038 11,262 20.42%
-
Net Worth 59,804 29,668 26,284 15,907 22,287 24,040 27,408 11.78%
Dividend
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
Net Worth 59,804 29,668 26,284 15,907 22,287 24,040 27,408 11.78%
NOSH 288,867 1,216,204 835,736 795,362 795,362 497,730 495,633 -7.41%
Ratio Analysis
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
NP Margin -54.97% -55.12% -133.37% -255.63% -126.96% -69.63% -50.56% -
ROE -21.46% -36.23% -218.79% -74.96% -51.39% -29.19% -12.84% -
Per Share
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
RPS 2.01 2.23 8.07 0.61 1.23 2.14 1.51 4.16%
EPS -0.97 -1.23 -10.72 -1.50 -1.75 -1.41 -0.71 4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.034 0.049 0.02 0.03 0.0483 0.0553 -2.89%
Adjusted Per Share Value based on latest NOSH - 288,867
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
RPS 2.46 1.79 3.98 0.44 0.84 0.98 0.69 19.89%
EPS -1.18 -0.99 -5.28 -1.10 -1.05 -0.64 -0.32 20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0273 0.0241 0.0146 0.0205 0.0221 0.0252 11.75%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
Date 30/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 -
Price 0.09 0.06 0.10 0.035 0.10 0.045 0.055 -
P/RPS 4.48 2.69 1.24 5.77 8.15 3.63 3.64 3.00%
P/EPS -9.32 -4.87 -0.93 -2.33 -6.49 -4.44 -7.75 2.66%
EY -10.73 -20.53 -107.21 -42.83 -15.42 -22.55 -12.91 -2.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.76 2.04 1.75 3.33 0.90 0.99 10.55%
Price Multiplier on Announcement Date
31/12/22 30/06/21 30/06/20 31/12/18 30/06/17 30/06/16 31/12/15 CAGR
Date 28/02/23 22/09/21 28/08/20 21/02/19 29/08/17 30/08/16 26/02/16 -
Price 0.095 0.075 0.095 0.065 0.075 0.035 0.045 -
P/RPS 4.72 3.36 1.18 10.72 6.12 2.82 2.98 6.78%
P/EPS -9.84 -6.09 -0.89 -4.34 -4.86 -3.45 -6.34 6.47%
EY -10.16 -16.42 -112.85 -23.06 -20.56 -28.99 -15.78 -6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.21 1.94 3.25 2.50 0.70 0.81 14.64%

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