[MAG] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 60.42%
YoY- 21.03%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 201,637 152,660 147,234 121,444 135,440 99,928 65,394 112.28%
PBT 45,817 35,085 33,278 30,996 25,370 31,540 24,120 53.55%
Tax -11,336 -3,341 -2,100 -2,896 -7,855 -4,993 864 -
NP 34,481 31,744 31,178 28,100 17,515 26,546 24,984 24.03%
-
NP to SH 34,493 31,753 31,184 28,108 17,521 26,552 24,990 24.04%
-
Tax Rate 24.74% 9.52% 6.31% 9.34% 30.96% 15.83% -3.58% -
Total Cost 167,156 120,916 116,056 93,344 117,925 73,381 40,410 158.35%
-
Net Worth 762,203 776,024 707,228 707,228 721,661 783,469 814,684 -4.35%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 762,203 776,024 707,228 707,228 721,661 783,469 814,684 -4.35%
NOSH 1,590,838 1,587,655 1,443,323 1,443,323 1,443,323 1,428,323 1,413,323 8.23%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 17.10% 20.79% 21.18% 23.14% 12.93% 26.57% 38.21% -
ROE 4.53% 4.09% 4.41% 3.97% 2.43% 3.39% 3.07% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.70 10.03 10.20 8.41 9.38 7.02 4.66 95.46%
EPS 2.28 2.16 2.16 1.96 1.26 1.93 1.84 15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.51 0.49 0.49 0.50 0.55 0.58 -11.88%
Adjusted Per Share Value based on latest NOSH - 1,443,323
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.12 9.17 8.85 7.30 8.14 6.01 3.93 112.30%
EPS 2.07 1.91 1.87 1.69 1.05 1.60 1.50 24.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.4664 0.425 0.425 0.4337 0.4708 0.4896 -4.36%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.215 0.18 0.185 0.175 0.18 0.20 0.215 -
P/RPS 1.69 1.79 1.81 2.08 1.92 2.85 4.62 -48.94%
P/EPS 9.90 8.63 8.56 8.99 14.83 10.73 12.08 -12.45%
EY 10.10 11.59 11.68 11.13 6.74 9.32 8.27 14.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.38 0.36 0.36 0.36 0.37 13.98%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 26/05/22 24/02/22 -
Price 0.205 0.19 0.19 0.19 0.18 0.19 0.215 -
P/RPS 1.61 1.89 1.86 2.26 1.92 2.71 4.62 -50.57%
P/EPS 9.44 9.10 8.79 9.76 14.83 10.19 12.08 -15.19%
EY 10.60 10.98 11.37 10.25 6.74 9.81 8.27 18.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.39 0.39 0.36 0.35 0.37 10.56%

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