[MAGMA] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 61.81%
YoY- -5364.29%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
Revenue 5,433 4,984 7,981 2,560 15,680 2,648 15,648 -13.14%
PBT -3,445 -4,084 -2,697 -6,320 -112 -7,136 -6,792 -8.64%
Tax -730 0 0 0 0 0 0 -
NP -4,176 -4,084 -2,697 -6,320 -112 -7,136 -6,792 -6.27%
-
NP to SH -3,966 -3,888 -2,480 -6,120 -112 -7,136 -6,792 -6.91%
-
Tax Rate - - - - - - - -
Total Cost 9,609 9,068 10,678 8,880 15,792 9,784 22,440 -10.68%
-
Net Worth 23,860 23,941 29,458 41,834 10,008 20,706 13,384 8.00%
Dividend
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
Net Worth 23,860 23,941 29,458 41,834 10,008 20,706 13,384 8.00%
NOSH 795,362 511,578 502,702 437,142 199,374 200,449 199,764 20.21%
Ratio Analysis
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
NP Margin -76.86% -81.94% -33.80% -246.88% -0.71% -269.49% -43.40% -
ROE -16.62% -16.24% -8.42% -14.63% -1.12% -34.46% -50.75% -
Per Share
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
RPS 0.68 0.97 1.59 0.59 7.86 1.32 7.83 -27.79%
EPS -0.49 -0.76 -0.49 -1.40 -0.04 -3.56 -3.40 -22.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0468 0.0586 0.0957 0.0502 0.1033 0.067 -10.15%
Adjusted Per Share Value based on latest NOSH - 437,142
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
RPS 0.49 0.45 0.71 0.23 1.40 0.24 1.40 -13.05%
EPS -0.35 -0.35 -0.22 -0.55 -0.01 -0.64 -0.61 -7.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0213 0.0214 0.0263 0.0374 0.0089 0.0185 0.012 7.94%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
Date 30/03/18 30/09/16 30/09/15 31/03/14 29/03/13 30/09/11 30/09/10 -
Price 0.05 0.04 0.055 0.155 0.11 0.07 0.09 -
P/RPS 7.32 4.11 3.46 26.47 1.40 5.30 1.15 27.97%
P/EPS -10.03 -5.26 -11.15 -11.07 -195.81 -1.97 -2.65 19.40%
EY -9.97 -19.00 -8.97 -9.03 -0.51 -50.86 -37.78 -16.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.85 0.94 1.62 2.19 0.68 1.34 2.97%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 CAGR
Date 30/05/18 30/11/16 24/11/15 22/05/14 31/05/13 30/11/11 30/11/10 -
Price 0.045 0.05 0.055 0.15 0.13 0.09 0.09 -
P/RPS 6.59 5.13 3.46 25.61 1.65 6.81 1.15 26.19%
P/EPS -9.02 -6.58 -11.15 -10.71 -231.42 -2.53 -2.65 17.73%
EY -11.08 -15.20 -8.97 -9.33 -0.43 -39.56 -37.78 -15.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.07 0.94 1.57 2.59 0.87 1.34 1.51%

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