[MAGMA] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 8.4%
YoY- -14081.25%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
Revenue 22,429 24,139 6,097 34,087 3,426 8,432 7,544 15.62%
PBT -11,308 -8,119 -15,818 1,132 -611 -7,320 -3,936 15.10%
Tax -1,197 -997 0 -935 -6,989 -390 0 -
NP -12,505 -9,116 -15,818 197 -7,600 -7,710 -3,936 16.65%
-
NP to SH -12,502 -9,116 -15,818 113 -7,500 -7,649 -3,658 17.79%
-
Tax Rate - - - 82.60% - - - -
Total Cost 34,934 33,255 21,915 33,890 11,026 16,142 11,481 15.98%
-
Net Worth 70,761 39,869 31,214 86,361 15,907 28,922 26,699 13.86%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
Net Worth 70,761 39,869 31,214 86,361 15,907 28,922 26,699 13.86%
NOSH 757,020 1,444,339 1,046,252 767,736 795,362 723,057 496,278 5.78%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
NP Margin -55.75% -37.76% -259.44% 0.58% -221.84% -91.45% -52.18% -
ROE -17.67% -22.86% -50.68% 0.13% -47.15% -26.45% -13.70% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
RPS 3.61 1.82 0.70 6.99 0.43 1.17 1.52 12.21%
EPS -2.52 -0.69 -1.83 0.03 -0.94 -1.21 -0.74 17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.114 0.03 0.036 0.177 0.02 0.04 0.0538 10.52%
Adjusted Per Share Value based on latest NOSH - 1,046,252
30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
RPS 2.06 2.22 0.56 3.13 0.31 0.77 0.69 15.69%
EPS -1.15 -0.84 -1.45 0.01 -0.69 -0.70 -0.34 17.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.0366 0.0287 0.0793 0.0146 0.0266 0.0245 13.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 28/09/18 31/03/17 31/03/16 -
Price 0.075 0.02 0.08 0.07 0.05 0.08 0.055 -
P/RPS 2.08 1.10 11.38 1.00 11.61 6.86 3.62 -7.11%
P/EPS -3.72 -2.92 -4.39 301.87 -5.30 -7.56 -7.46 -8.85%
EY -26.86 -34.30 -22.80 0.33 -18.86 -13.22 -13.40 9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 2.22 0.40 2.50 2.00 1.02 -5.63%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
Date 30/11/23 25/11/22 25/05/21 02/09/20 15/11/18 31/05/17 30/05/16 -
Price 0.225 0.025 0.065 0.09 0.04 0.095 0.05 -
P/RPS 6.23 1.38 9.24 1.29 9.29 8.15 3.29 8.88%
P/EPS -11.17 -3.64 -3.56 388.12 -4.24 -8.98 -6.78 6.87%
EY -8.95 -27.44 -28.07 0.26 -23.58 -11.14 -14.74 -6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.83 1.81 0.51 2.00 2.38 0.93 10.51%

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