[MAGMA] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 25.37%
YoY- 98.43%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
Revenue 13,920 21,450 27,569 11,700 34,577 6,862 5,894 12.13%
PBT -11,468 -15,513 -192 -65,553 3,346 -7,450 -6,402 8.07%
Tax -839 -627 -908 -441 -2,491 -1,618 0 -
NP -12,307 -16,140 -1,100 -65,994 855 -9,068 -6,402 9.09%
-
NP to SH -13,226 -14,280 -1,100 -65,994 1,046 -8,844 -6,130 10.79%
-
Tax Rate - - - - 74.45% - - -
Total Cost 26,227 37,590 28,669 77,694 33,722 15,930 12,296 10.62%
-
Net Worth 100,195 74,609 45,185 37,849 92,090 23,860 23,941 21.01%
Dividend
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
Net Worth 100,195 74,609 45,185 37,849 92,090 23,860 23,941 21.01%
NOSH 945,239 469,242 1,444,339 937,551 5,595,362 795,362 511,578 8.52%
Ratio Analysis
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
NP Margin -88.41% -75.24% -3.99% -564.05% 2.47% -132.15% -108.62% -
ROE -13.20% -19.14% -2.43% -174.36% 1.14% -37.06% -25.60% -
Per Share
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
RPS 1.47 4.57 2.07 1.39 0.90 0.86 1.15 3.32%
EPS -1.40 -3.04 -0.08 -7.85 0.03 -1.11 -1.20 2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.106 0.159 0.034 0.045 0.024 0.03 0.0468 11.51%
Adjusted Per Share Value based on latest NOSH - 1,444,339
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
RPS 1.28 1.97 2.53 1.07 3.18 0.63 0.54 12.18%
EPS -1.22 -1.31 -0.10 -6.06 0.10 -0.81 -0.56 10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.092 0.0685 0.0415 0.0348 0.0846 0.0219 0.022 21.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 30/09/20 30/09/19 30/03/18 30/09/16 -
Price 0.215 0.095 0.04 0.08 0.03 0.05 0.04 -
P/RPS 14.60 2.08 1.93 5.75 3.33 5.80 3.47 21.10%
P/EPS -15.37 -3.12 -48.33 -1.02 110.05 -4.50 -3.34 22.55%
EY -6.51 -32.03 -2.07 -98.08 0.91 -22.24 -29.96 -18.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 0.60 1.18 1.78 1.25 1.67 0.85 12.30%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 30/09/20 30/09/19 31/03/18 30/09/16 CAGR
Date 29/05/24 26/05/23 27/05/22 26/11/20 02/09/20 30/05/18 30/11/16 -
Price 0.24 0.085 0.03 0.085 0.09 0.045 0.05 -
P/RPS 16.30 1.86 1.45 6.11 9.99 5.22 4.34 19.28%
P/EPS -17.15 -2.79 -36.24 -1.08 330.15 -4.05 -4.17 20.73%
EY -5.83 -35.80 -2.76 -92.31 0.30 -24.71 -23.97 -17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 0.53 0.88 1.89 3.75 1.50 1.07 10.47%

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