[MAG] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 1.83%
YoY- 19.59%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 196,734 187,940 201,637 152,660 147,234 121,444 135,440 28.17%
PBT 29,990 26,404 45,817 35,085 33,278 30,996 25,370 11.76%
Tax -3,392 -704 -11,336 -3,341 -2,100 -2,896 -7,855 -42.78%
NP 26,598 25,700 34,481 31,744 31,178 28,100 17,515 32.01%
-
NP to SH 29,898 25,704 34,493 31,753 31,184 28,108 17,521 42.65%
-
Tax Rate 11.31% 2.67% 24.74% 9.52% 6.31% 9.34% 30.96% -
Total Cost 170,136 162,240 167,156 120,916 116,056 93,344 117,925 27.59%
-
Net Worth 783,754 751,623 762,203 776,024 707,228 707,228 721,661 5.64%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 783,754 751,623 762,203 776,024 707,228 707,228 721,661 5.64%
NOSH 1,599,692 1,599,367 1,590,838 1,587,655 1,443,323 1,443,323 1,443,323 7.07%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 13.52% 13.67% 17.10% 20.79% 21.18% 23.14% 12.93% -
ROE 3.81% 3.42% 4.53% 4.09% 4.41% 3.97% 2.43% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 12.30 11.75 12.70 10.03 10.20 8.41 9.38 19.74%
EPS 1.88 1.60 2.28 2.16 2.16 1.96 1.26 30.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.48 0.51 0.49 0.49 0.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 1,587,655
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.80 11.27 12.09 9.15 8.83 7.28 8.12 28.20%
EPS 1.79 1.54 2.07 1.90 1.87 1.69 1.05 42.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4699 0.4507 0.457 0.4653 0.4241 0.4241 0.4327 5.63%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.19 0.195 0.215 0.18 0.185 0.175 0.18 -
P/RPS 1.54 1.66 1.69 1.79 1.81 2.08 1.92 -13.63%
P/EPS 10.16 12.13 9.90 8.63 8.56 8.99 14.83 -22.23%
EY 9.84 8.24 10.10 11.59 11.68 11.13 6.74 28.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.45 0.35 0.38 0.36 0.36 5.46%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.20 0.19 0.205 0.19 0.19 0.19 0.18 -
P/RPS 1.63 1.62 1.61 1.89 1.86 2.26 1.92 -10.31%
P/EPS 10.70 11.82 9.44 9.10 8.79 9.76 14.83 -19.50%
EY 9.35 8.46 10.60 10.98 11.37 10.25 6.74 24.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.43 0.37 0.39 0.39 0.36 9.03%

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