[MAGMA] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 135.44%
YoY- 150.21%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Revenue 9,111 6,169 7,480 5,074 7,665 7,642 14,122 -7.03%
PBT -10,355 -5,586 -3,782 -20,528 -12,924 -8,100 -4,040 16.96%
Tax -1,212 0 0 0 -3,394 -1,019 -37 78.78%
NP -11,567 -5,586 -3,782 -20,528 -16,318 -9,119 -4,077 18.96%
-
NP to SH -11,454 -5,269 -3,519 8,035 -16,002 -9,119 -4,077 18.76%
-
Tax Rate - - - - - - - -
Total Cost 20,678 11,755 11,262 25,602 23,983 16,761 18,199 2.14%
-
Net Worth 22,287 24,150 27,800 29,624 32,396 13,332 10,933 12.59%
Dividend
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Net Worth 22,287 24,150 27,800 29,624 32,396 13,332 10,933 12.59%
NOSH 795,362 499,999 502,727 496,225 257,321 200,181 199,885 25.85%
Ratio Analysis
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
NP Margin -126.96% -90.55% -50.56% -404.57% -212.89% -119.33% -28.87% -
ROE -51.39% -21.82% -12.66% 27.12% -49.39% -68.40% -37.29% -
Per Share
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 1.23 1.23 1.49 1.02 2.98 3.82 7.07 -25.26%
EPS -1.54 -1.05 -0.70 1.62 -6.22 -4.56 -2.04 -4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0483 0.0553 0.0597 0.1259 0.0666 0.0547 -9.51%
Adjusted Per Share Value based on latest NOSH - 496,225
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
RPS 0.81 0.55 0.67 0.45 0.68 0.68 1.26 -7.09%
EPS -1.02 -0.47 -0.31 0.72 -1.43 -0.81 -0.36 18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0216 0.0248 0.0265 0.0289 0.0119 0.0098 12.51%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 29/06/12 30/06/11 -
Price 0.10 0.045 0.055 0.08 0.185 0.17 0.09 -
P/RPS 8.15 3.65 3.70 7.82 6.21 4.45 1.27 36.28%
P/EPS -6.49 -4.27 -7.86 4.94 -2.97 -3.73 -4.41 6.64%
EY -15.42 -23.42 -12.73 20.24 -33.61 -26.80 -22.66 -6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 0.93 0.99 1.34 1.47 2.55 1.65 12.40%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 30/06/12 30/06/11 CAGR
Date 29/08/17 30/08/16 26/02/16 27/02/15 28/02/14 30/08/12 26/08/11 -
Price 0.075 0.035 0.045 0.08 0.15 0.14 0.07 -
P/RPS 6.12 2.84 3.02 7.82 5.04 3.67 0.99 35.43%
P/EPS -4.86 -3.32 -6.43 4.94 -2.41 -3.07 -3.43 5.97%
EY -20.56 -30.11 -15.56 20.24 -41.46 -32.54 -29.14 -5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.72 0.81 1.34 1.19 2.10 1.28 11.79%

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