[MAG] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -301.97%
YoY- -138.72%
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 268,456 315,001 40,786 28,972 13,914 357,460 314,315 -9.98%
PBT 4,284 -25,973 -14,473 -6,575 2,884 8,853 13,471 -53.44%
Tax -744 1,123 -16 -10 0 -15,633 -2,949 -60.10%
NP 3,540 -24,850 -14,489 -6,585 2,884 -6,780 10,522 -51.65%
-
NP to SH 3,472 -22,936 -13,683 -6,144 3,042 -6,686 9,739 -49.75%
-
Tax Rate 17.37% - - - 0.00% 176.58% 21.89% -
Total Cost 264,916 339,851 55,275 35,557 11,030 364,240 303,793 -8.73%
-
Net Worth 499,266 494,112 504,405 512,126 502,254 514,321 549,548 -6.20%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 499,266 494,112 504,405 512,126 502,254 514,321 549,548 -6.20%
NOSH 2,574,200 2,573,500 2,573,500 2,573,500 2,573,500 2,348,500 2,348,500 6.31%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.32% -7.89% -35.52% -22.73% 20.73% -1.90% 3.35% -
ROE 0.70% -4.64% -2.71% -1.20% 0.61% -1.30% 1.77% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.43 12.24 1.58 1.13 0.56 15.22 13.38 -15.31%
EPS 0.14 -0.90 -0.54 -0.24 0.12 -0.29 0.41 -51.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.192 0.196 0.199 0.201 0.219 0.234 -11.75%
Adjusted Per Share Value based on latest NOSH - 2,573,500
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 16.08 18.87 2.44 1.74 0.83 21.41 18.83 -9.99%
EPS 0.21 -1.37 -0.82 -0.37 0.18 -0.40 0.58 -49.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.299 0.296 0.3021 0.3067 0.3008 0.3081 0.3292 -6.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.03 0.035 0.04 0.045 0.06 0.045 0.05 -
P/RPS 0.29 0.29 2.52 4.00 10.78 0.30 0.37 -15.00%
P/EPS 22.24 -3.93 -7.52 -18.85 49.29 -15.81 12.06 50.43%
EY 4.50 -25.46 -13.29 -5.31 2.03 -6.33 8.29 -33.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.20 0.23 0.30 0.21 0.21 -20.11%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 29/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.025 0.035 0.04 0.04 0.05 0.06 0.05 -
P/RPS 0.24 0.29 2.52 3.55 8.98 0.39 0.37 -25.08%
P/EPS 18.53 -3.93 -7.52 -16.75 41.07 -21.08 12.06 33.18%
EY 5.40 -25.46 -13.29 -5.97 2.43 -4.74 8.29 -24.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.18 0.20 0.20 0.25 0.27 0.21 -27.38%

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