[MAGMA] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 27.55%
YoY- 30.14%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Revenue 5,894 9,528 4,385 16,022 10,872 16,343 20,051 -16.03%
PBT -6,402 -16,319 -14,476 -5,474 -4,126 -13,027 -25,567 -17.93%
Tax 0 0 -3,394 -1,019 -37 4,406 -3,161 -
NP -6,402 -16,319 -17,870 -6,493 -4,163 -8,621 -28,728 -19.28%
-
NP to SH -6,130 12,221 -17,504 -6,493 -4,163 -8,621 -28,728 -19.78%
-
Tax Rate - - - - - - - -
Total Cost 12,296 25,847 22,255 22,515 15,035 24,964 48,779 -17.85%
-
Net Worth 23,941 32,523 41,834 14,056 20,706 13,384 20,919 1.94%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 23,941 32,523 41,834 14,056 20,706 13,384 20,919 1.94%
NOSH 511,578 555,000 437,142 280,000 200,449 199,764 200,567 14.30%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -108.62% -171.27% -407.53% -40.53% -38.29% -52.75% -143.27% -
ROE -25.60% 37.58% -41.84% -46.19% -20.10% -64.41% -137.33% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.15 1.72 1.00 5.72 5.42 8.18 10.00 -26.56%
EPS -1.20 2.20 -4.00 -2.32 -2.08 -4.32 -14.32 -29.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0468 0.0586 0.0957 0.0502 0.1033 0.067 0.1043 -10.80%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.54 0.88 0.40 1.47 1.00 1.50 1.84 -16.05%
EPS -0.56 1.12 -1.61 -0.60 -0.38 -0.79 -2.64 -19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.022 0.0299 0.0384 0.0129 0.019 0.0123 0.0192 1.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/09/11 30/09/10 30/09/09 -
Price 0.04 0.055 0.155 0.11 0.07 0.09 0.21 -
P/RPS 3.47 3.20 15.45 1.92 1.29 1.10 2.10 7.43%
P/EPS -3.34 2.50 -3.87 -4.74 -3.37 -2.09 -1.47 12.42%
EY -29.96 40.04 -25.83 -21.08 -29.67 -47.95 -68.21 -11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 1.62 2.19 0.68 1.34 2.01 -11.56%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/16 24/11/15 22/05/14 31/05/13 30/11/11 30/11/10 23/11/09 -
Price 0.05 0.055 0.15 0.13 0.09 0.09 0.19 -
P/RPS 4.34 3.20 14.95 2.27 1.66 1.10 1.90 12.51%
P/EPS -4.17 2.50 -3.75 -5.61 -4.33 -2.09 -1.33 17.71%
EY -23.97 40.04 -26.69 -17.84 -23.08 -47.95 -75.39 -15.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.94 1.57 2.59 0.87 1.34 1.82 -7.30%

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