[MAG] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -86.29%
YoY- 115.49%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 8,948 600,056 695,809 881,452 1,073,824 315,001 54,381 -69.93%
PBT -1,340 -101,575 -5,534 4,952 17,136 -25,973 -19,297 -83.07%
Tax 0 -352 -662 -2,584 -2,976 1,123 -21 -
NP -1,340 -101,927 -6,197 2,368 14,160 -24,850 -19,318 -83.09%
-
NP to SH -1,180 -101,418 -6,365 1,904 13,888 -22,936 -18,244 -83.86%
-
Tax Rate - - - 52.18% 17.37% - - -
Total Cost 10,288 701,983 702,006 879,084 1,059,664 339,851 73,699 -73.05%
-
Net Worth 484,086 474,203 362,795 494,503 499,266 494,112 504,405 -2.70%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 484,086 474,203 362,795 494,503 499,266 494,112 504,405 -2.70%
NOSH 611,774 596,774 536,774 2,574,200 2,574,200 2,573,500 2,573,500 -61.59%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -14.98% -16.99% -0.89% 0.27% 1.32% -7.89% -35.52% -
ROE -0.24% -21.39% -1.75% 0.39% 2.78% -4.64% -3.62% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 1.48 103.76 187.96 34.24 41.73 12.24 2.11 -21.03%
EPS -0.20 -25.44 -1.88 0.08 0.56 -0.90 -0.72 -57.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.98 0.1921 0.194 0.192 0.196 155.18%
Adjusted Per Share Value based on latest NOSH - 2,574,200
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 0.54 35.94 41.68 52.80 64.32 18.87 3.26 -69.80%
EPS -0.07 -6.07 -0.38 0.11 0.83 -1.37 -1.09 -83.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2899 0.284 0.2173 0.2962 0.299 0.296 0.3021 -2.70%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.185 0.235 0.22 0.03 0.03 0.035 0.04 -
P/RPS 12.51 0.23 0.12 0.09 0.07 0.29 1.89 252.12%
P/EPS -94.87 -1.34 -12.79 40.56 5.56 -3.93 -5.64 555.37%
EY -1.05 -74.63 -7.82 2.47 17.99 -25.46 -17.72 -84.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.22 0.16 0.15 0.18 0.20 9.75%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 29/11/18 -
Price 0.24 0.215 0.235 0.23 0.025 0.035 0.04 -
P/RPS 16.23 0.21 0.13 0.67 0.06 0.29 1.89 318.79%
P/EPS -123.07 -1.23 -13.67 310.96 4.63 -3.93 -5.64 679.41%
EY -0.81 -81.57 -7.32 0.32 21.59 -25.46 -17.72 -87.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.24 1.20 0.13 0.18 0.20 31.00%

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