[MAG] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -49.53%
YoY- 53.15%
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 55,656 357,460 419,086 564,004 815,128 768,057 612,602 -79.82%
PBT 11,536 8,853 17,961 46,212 92,000 38,722 21,502 -33.99%
Tax 0 -15,633 -3,932 -11,496 -22,992 -11,841 -8,134 -
NP 11,536 -6,780 14,029 34,716 69,008 26,881 13,368 -9.36%
-
NP to SH 12,168 -6,686 12,985 31,732 62,872 23,626 11,261 5.30%
-
Tax Rate 0.00% 176.58% 21.89% 24.88% 24.99% 30.58% 37.83% -
Total Cost 44,120 364,240 405,057 529,288 746,120 741,176 599,234 -82.46%
-
Net Worth 502,254 514,321 549,548 556,594 565,988 551,897 50,962,451 -95.41%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 502,254 514,321 549,548 556,594 565,988 551,897 50,962,451 -95.41%
NOSH 2,573,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 6.29%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 20.73% -1.90% 3.35% 6.16% 8.47% 3.50% 2.18% -
ROE 2.42% -1.30% 2.36% 5.70% 11.11% 4.28% 0.02% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 2.23 15.22 17.84 24.02 34.71 32.70 26.08 -80.62%
EPS 0.48 -0.29 0.55 1.36 2.68 1.01 0.48 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.201 0.219 0.234 0.237 0.241 0.235 21.70 -95.60%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.33 21.41 25.10 33.78 48.82 46.00 36.69 -79.83%
EPS 0.73 -0.40 0.78 1.90 3.77 1.42 0.67 5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3008 0.3081 0.3292 0.3334 0.339 0.3306 30.5245 -95.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.06 0.045 0.05 0.035 0.045 0.03 0.035 -
P/RPS 2.69 0.30 0.28 0.15 0.13 0.09 0.13 655.10%
P/EPS 12.32 -15.81 9.04 2.59 1.68 2.98 7.30 41.79%
EY 8.12 -6.33 11.06 38.60 59.49 33.53 13.70 -29.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.21 0.21 0.15 0.19 0.13 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 28/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.05 0.06 0.05 0.045 0.04 0.03 0.03 -
P/RPS 2.24 0.39 0.28 0.19 0.12 0.09 0.12 604.94%
P/EPS 10.27 -21.08 9.04 3.33 1.49 2.98 6.26 39.14%
EY 9.74 -4.74 11.06 30.03 66.93 33.53 15.98 -28.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.21 0.19 0.17 0.13 0.00 -

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

Post a Comment