[MAGMA] YoY TTM Result on 31-Mar-2009 [#3]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	5,704	16,558	17,279	27,239	28,170	-32.90%
YoY %	-65.55%	-4.17%	-36.57%	-3.30%	-	-
Horiz. %	20.25%	58.78%	61.34%	96.70%	100.00%	-
PBT	-7,747	-7,174	-23,839	-3,211	2,748	-
YoY %	-7.99%	69.91%	-642.42%	-216.85%	-	-
Horiz. %	-281.91%	-261.06%	-867.50%	-116.85%	100.00%	-
Tax	-1,547	5,924	-3,106	1,450	-532	30.56%
YoY %	-126.11%	290.73%	-314.21%	372.56%	-	-
Horiz. %	290.79%	-1,113.53%	583.83%	-272.56%	100.00%	-
NP	-9,294	-1,250	-26,945	-1,761	2,216	-
YoY %	-643.52%	95.36%	-1,430.10%	-179.47%	-	-
Horiz. %	-419.40%	-56.41%	-1,215.93%	-79.47%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-9,294	-1,250	-26,945	-1,761	2,216	-
YoY %	-643.52%	95.36%	-1,430.10%	-179.47%	-	-
Horiz. %	-419.40%	-56.41%	-1,215.93%	-79.47%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-	19.36%	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	100.00%	-
Total Cost	14,998	17,808	44,224	29,000	25,954	-12.80%
YoY %	-15.78%	-59.73%	52.50%	11.74%	-	-
Horiz. %	57.79%	68.61%	170.39%	111.74%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	16,620	14,574	14,549	41,308	48,028	-23.28%
YoY %	14.04%	0.17%	-64.78%	-13.99%	-	-
Horiz. %	34.60%	30.34%	30.29%	86.01%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	16,620	14,574	14,549	41,308	48,028	-23.28%
YoY %	14.04%	0.17%	-64.78%	-13.99%	-	-
Horiz. %	34.60%	30.34%	30.29%	86.01%	100.00%	-
NOSH	199,760	199,657	199,307	200,043	196,999	0.34%
YoY %	0.05%	0.18%	-0.37%	1.55%	-	-
Horiz. %	101.40%	101.35%	101.17%	101.55%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	-162.94%	-7.55%	-155.94%	-6.46%	7.87%	-
YoY %	-2,058.15%	95.16%	-2,313.93%	-182.08%	-	-
Horiz. %	-2,070.39%	-95.93%	-1,981.45%	-82.08%	100.00%	-
ROE	-55.92%	-8.58%	-185.20%	-4.26%	4.61%	-
YoY %	-551.75%	95.37%	-4,247.42%	-192.41%	-	-
Horiz. %	-1,213.02%	-186.12%	-4,017.35%	-92.41%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	2.86	8.29	8.67	13.62	14.30	-33.10%
YoY %	-65.50%	-4.38%	-36.34%	-4.76%	-	-
Horiz. %	20.00%	57.97%	60.63%	95.24%	100.00%	-
EPS	-4.65	-0.63	-13.52	-0.88	1.12	-
YoY %	-638.10%	95.34%	-1,436.36%	-178.57%	-	-
Horiz. %	-415.18%	-56.25%	-1,207.14%	-78.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0832	0.073	0.073	0.2065	0.2438	-23.55%
YoY %	13.97%	0.00%	-64.65%	-15.30%	-	-
Horiz. %	34.13%	29.94%	29.94%	84.70%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 200,043
RPS	0.51	1.48	1.54	2.43	2.52	-32.90%
YoY %	-65.54%	-3.90%	-36.63%	-3.57%	-	-
Horiz. %	20.24%	58.73%	61.11%	96.43%	100.00%	-
EPS	-0.83	-0.11	-2.41	-0.16	0.20	-
YoY %	-654.55%	95.44%	-1,406.25%	-180.00%	-	-
Horiz. %	-415.00%	-55.00%	-1,205.00%	-80.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0148	0.013	0.013	0.0369	0.0429	-23.34%
YoY %	13.85%	0.00%	-64.77%	-13.99%	-	-
Horiz. %	34.50%	30.30%	30.30%	86.01%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	0.20	0.09	0.17	0.04	0.12	-
P/RPS	7.00	1.09	1.96	0.29	0.84	69.84%
YoY %	542.20%	-44.39%	575.86%	-65.48%	-	-
Horiz. %	833.33%	129.76%	233.33%	34.52%	100.00%	-
P/EPS	-4.30	-14.38	-1.26	-4.54	10.67	-
YoY %	70.10%	-1,041.27%	72.25%	-142.55%	-	-
Horiz. %	-40.30%	-134.77%	-11.81%	-42.55%	100.00%	-
EY	-23.26	-6.96	-79.53	-22.01	9.37	-
YoY %	-234.20%	91.25%	-261.34%	-334.90%	-	-
Horiz. %	-248.24%	-74.28%	-848.77%	-234.90%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	2.40	1.23	2.33	0.19	0.49	48.72%
YoY %	95.12%	-47.21%	1,126.32%	-61.22%	-	-
Horiz. %	489.80%	251.02%	475.51%	38.78%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	30/05/12	31/05/11	31/05/10	26/05/09	-	-
Price	0.17	0.08	0.14	0.10	0.00	-
P/RPS	5.95	0.96	1.61	0.73	0.00	-
YoY %	519.79%	-40.37%	120.55%	0.00%	-	-
Horiz. %	815.07%	131.51%	220.55%	100.00%	-	-
P/EPS	-3.65	-12.78	-1.04	-11.36	0.00	-
YoY %	71.44%	-1,128.85%	90.85%	0.00%	-	-
Horiz. %	32.13%	112.50%	9.15%	100.00%	-	-
EY	-27.37	-7.83	-96.57	-8.80	0.00	-
YoY %	-249.55%	91.89%	-997.39%	0.00%	-	-
Horiz. %	311.02%	88.98%	1,097.39%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	2.04	1.10	1.92	0.48	0.00	-
YoY %	85.45%	-42.71%	300.00%	0.00%	-	-
Horiz. %	425.00%	229.17%	400.00%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos