[MAGMA] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 4,544 5,607 1,061 2,893 612 2,382 1,322 17.88% YoY % -18.96% 428.46% -63.33% 372.71% -74.31% 80.18% - Horiz. % 343.72% 424.13% 80.26% 218.84% 46.29% 180.18% 100.00%
PBT -2,259 -3,254 -3,229 -2,214 -313 -3,273 -811 14.63% YoY % 30.58% -0.77% -45.84% -607.35% 90.44% -303.58% - Horiz. % 278.54% 401.23% 398.15% 273.00% 38.59% 403.58% 100.00%
Tax -492 -213 0 9 -483 -106 0 - YoY % -130.99% 0.00% 0.00% 101.86% -355.66% 0.00% - Horiz. % 464.15% 200.94% -0.00% -8.49% 455.66% 100.00% -
NP -2,751 -3,467 -3,229 -2,205 -796 -3,379 -811 17.68% YoY % 20.65% -7.37% -46.44% -177.01% 76.44% -316.65% - Horiz. % 339.21% 427.50% 398.15% 271.89% 98.15% 416.65% 100.00%
NP to SH -2,750 -3,467 -3,229 -2,205 -844 -3,385 -749 18.92% YoY % 20.68% -7.37% -46.44% -161.26% 75.07% -351.94% - Horiz. % 367.16% 462.88% 431.11% 294.39% 112.68% 451.94% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 7,295 9,074 4,290 5,098 1,408 5,761 2,133 17.81% YoY % -19.61% 111.52% -15.85% 262.07% -75.56% 170.09% - Horiz. % 342.01% 425.41% 201.13% 239.01% 66.01% 270.09% 100.00%
Net Worth 70,761 39,869 31,214 86,361 15,907 28,922 26,864 13.78% YoY % 77.48% 27.73% -63.86% 442.91% -45.00% 7.66% - Horiz. % 263.41% 148.41% 116.19% 321.48% 59.21% 107.66% 100.00%
Dividend 30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 26,864 13.78% YoY % 77.48% 27.73% -63.86% 442.91% -45.00% 7.66% - Horiz. % 263.41% 148.41% 116.19% 321.48% 59.21% 107.66% 100.00%
NOSH 620,716 1,328,981 867,071 487,920 795,362 723,057 499,333 2.94% YoY % -53.29% 53.27% 77.71% -38.65% 10.00% 44.80% - Horiz. % 124.31% 266.15% 173.65% 97.71% 159.28% 144.80% 100.00%
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 -60.54 % -61.83 % -304.34 % -76.22 % -130.07 % -141.86 % -61.35 % -0.18% YoY % 2.09% 79.68% -299.29% 41.40% 8.31% -131.23% - Horiz. % 98.68% 100.78% 496.07% 124.24% 212.01% 231.23% 100.00%
ROE -3.89 % -8.70 % -10.34 % -2.55 % -5.31 % -11.70 % -2.79 % 4.53% YoY % 55.29% 15.86% -305.49% 51.98% 54.62% -319.35% - Horiz. % 139.43% 311.83% 370.61% 91.40% 190.32% 419.35% 100.00%
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 0.73 0.42 0.12 0.59 0.08 0.33 0.26 14.75% YoY % 73.81% 250.00% -79.66% 637.50% -75.76% 26.92% - Horiz. % 280.77% 161.54% 46.15% 226.92% 30.77% 126.92% 100.00%
EPS -0.44 -0.26 -0.37 -0.45 -0.11 -0.47 -0.15 15.42% YoY % -69.23% 29.73% 17.78% -309.09% 76.60% -213.33% - Horiz. % 293.33% 173.33% 246.67% 300.00% 73.33% 313.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1140 0.0300 0.0360 0.1770 0.0200 0.0400 0.0538 10.52% YoY % 280.00% -16.67% -79.66% 785.00% -50.00% -25.65% - Horiz. % 211.90% 55.76% 66.91% 329.00% 37.17% 74.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 947,896 30/09/23 30/09/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
RPS 0.48 0.59 0.11 0.31 0.06 0.25 0.14 17.84% YoY % -18.64% 436.36% -64.52% 416.67% -76.00% 78.57% - Horiz. % 342.86% 421.43% 78.57% 221.43% 42.86% 178.57% 100.00%
EPS -0.29 -0.37 -0.34 -0.23 -0.09 -0.36 -0.08 18.72% YoY % 21.62% -8.82% -47.83% -155.56% 75.00% -350.00% - Horiz. % 362.50% 462.50% 425.00% 287.50% 112.50% 450.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0747 0.0421 0.0329 0.0911 0.0168 0.0305 0.0283 13.81% YoY % 77.43% 27.96% -63.89% 442.26% -44.92% 7.77% - Horiz. % 263.96% 148.76% 116.25% 321.91% 59.36% 107.77% 100.00%
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 0.0750 0.0200 0.0800 0.0700 0.0500 0.0800 0.0550 -
P/RPS 10.25 4.74 65.38 11.81 64.98 24.28 20.77 -8.98% YoY % 116.24% -92.75% 453.60% -81.83% 167.63% 16.90% - Horiz. % 49.35% 22.82% 314.78% 56.86% 312.86% 116.90% 100.00%
P/EPS -16.93 -7.67 -21.48 -15.49 -47.12 -17.09 -36.67 -9.79% YoY % -120.73% 64.29% -38.67% 67.13% -175.72% 53.40% - Horiz. % 46.17% 20.92% 58.58% 42.24% 128.50% 46.60% 100.00%
EY -5.91 -13.04 -4.66 -6.46 -2.12 -5.85 -2.73 10.84% YoY % 54.68% -179.83% 27.86% -204.72% 63.76% -114.29% - Horiz. % 216.48% 477.66% 170.70% 236.63% 77.66% 214.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.66 0.67 2.22 0.40 2.50 2.00 1.02 -5.64% YoY % -1.49% -69.82% 455.00% -84.00% 25.00% 96.08% - Horiz. % 64.71% 65.69% 217.65% 39.22% 245.10% 196.08% 100.00%
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 - 02/09/20 15/11/18 31/05/17 30/05/16 -
Price 0.2250 0.0250 0.0650 0.0900 0.0400 0.0950 0.0500 -
P/RPS 30.74 5.93 53.12 15.18 51.98 28.84 18.89 6.70% YoY % 418.38% -88.84% 249.93% -70.80% 80.24% 52.67% - Horiz. % 162.73% 31.39% 281.21% 80.36% 275.17% 152.67% 100.00%
P/EPS -50.79 -9.58 -17.45 -19.92 -37.69 -20.29 -33.33 5.77% YoY % -430.17% 45.10% 12.40% 47.15% -85.76% 39.12% - Horiz. % 152.39% 28.74% 52.36% 59.77% 113.08% 60.88% 100.00%
EY -1.97 -10.44 -5.73 -5.02 -2.65 -4.93 -3.00 -5.45% YoY % 81.13% -82.20% -14.14% -89.43% 46.25% -64.33% - Horiz. % 65.67% 348.00% 191.00% 167.33% 88.33% 164.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.97 0.83 1.81 0.51 2.00 2.38 0.93 10.52% YoY % 137.35% -54.14% 254.90% -74.50% -15.97% 155.91% - Horiz. % 211.83% 89.25% 194.62% 54.84% 215.05% 255.91% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
IMPIANA - Q5 2022 (Sept 2022).pdf 
