[MAG] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 7.6%
YoY- 173.91%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 121,444 135,440 99,928 65,394 72,324 81,542 47,964 85.66%
PBT 30,996 25,370 31,540 24,120 19,552 10,465 10,809 101.71%
Tax -2,896 -7,855 -4,993 864 3,664 -1,269 0 -
NP 28,100 17,515 26,546 24,984 23,216 9,196 10,809 88.95%
-
NP to SH 28,108 17,521 26,552 24,990 23,224 9,217 10,820 88.86%
-
Tax Rate 9.34% 30.96% 15.83% -3.58% -18.74% 12.13% 0.00% -
Total Cost 93,344 117,925 73,381 40,410 49,108 72,346 37,154 84.70%
-
Net Worth 707,228 721,661 783,469 814,684 872,352 541,277 526,878 21.66%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 707,228 721,661 783,469 814,684 872,352 541,277 526,878 21.66%
NOSH 1,443,323 1,443,323 1,428,323 1,413,323 1,393,323 751,774 751,774 54.41%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 23.14% 12.93% 26.57% 38.21% 32.10% 11.28% 22.54% -
ROE 3.97% 2.43% 3.39% 3.07% 2.66% 1.70% 2.05% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.41 9.38 7.02 4.66 5.55 10.85 6.55 18.11%
EPS 1.96 1.26 1.93 1.84 1.80 1.37 1.64 12.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.55 0.58 0.67 0.72 0.72 -22.61%
Adjusted Per Share Value based on latest NOSH - 1,413,323
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.28 8.12 5.99 3.92 4.34 4.89 2.88 85.45%
EPS 1.69 1.05 1.59 1.50 1.39 0.55 0.65 88.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4241 0.4327 0.4698 0.4885 0.5231 0.3246 0.3159 21.67%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.175 0.18 0.20 0.215 0.175 0.195 0.20 -
P/RPS 2.08 1.92 2.85 4.62 3.15 1.80 3.05 -22.50%
P/EPS 8.99 14.83 10.73 12.08 9.81 15.90 13.53 -23.83%
EY 11.13 6.74 9.32 8.27 10.19 6.29 7.39 31.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.36 0.37 0.26 0.27 0.28 18.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 26/05/22 24/02/22 30/11/21 30/09/21 15/06/21 -
Price 0.19 0.18 0.19 0.215 0.195 0.175 0.195 -
P/RPS 2.26 1.92 2.71 4.62 3.51 1.61 2.98 -16.82%
P/EPS 9.76 14.83 10.19 12.08 10.93 14.27 13.19 -18.17%
EY 10.25 6.74 9.81 8.27 9.15 7.01 7.58 22.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.35 0.37 0.29 0.24 0.27 27.75%

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