[MAG] QoQ Cumulative Quarter Result on 30-Jun-2022 [#4]

Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -12.02%
YoY- 90.09%
Quarter Report
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 114,495 73,617 30,361 135,440 74,946 32,697 18,081 242.66%
PBT 26,314 16,639 7,749 25,370 23,655 12,060 4,888 207.47%
Tax -2,506 -1,050 -724 -7,855 -3,745 432 916 -
NP 23,808 15,589 7,025 17,515 19,910 12,492 5,804 156.47%
-
NP to SH 23,815 15,592 7,027 17,521 19,914 12,495 5,806 156.46%
-
Tax Rate 9.52% 6.31% 9.34% 30.96% 15.83% -3.58% -18.74% -
Total Cost 90,687 58,028 23,336 117,925 55,036 20,205 12,277 279.74%
-
Net Worth 776,024 707,228 707,228 721,661 783,469 814,684 872,352 -7.51%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 776,024 707,228 707,228 721,661 783,469 814,684 872,352 -7.51%
NOSH 1,587,655 1,443,323 1,443,323 1,443,323 1,428,323 1,413,323 1,393,323 9.10%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 20.79% 21.18% 23.14% 12.93% 26.57% 38.21% 32.10% -
ROE 3.07% 2.20% 0.99% 2.43% 2.54% 1.53% 0.67% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.52 5.10 2.10 9.38 5.26 2.33 1.39 208.49%
EPS 1.62 1.08 0.49 1.26 1.45 0.92 0.45 135.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.49 0.50 0.55 0.58 0.67 -16.64%
Adjusted Per Share Value based on latest NOSH - 1,443,323
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 6.88 4.42 1.82 8.14 4.50 1.96 1.09 241.92%
EPS 1.43 0.94 0.42 1.05 1.20 0.75 0.35 155.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4249 0.4249 0.4335 0.4707 0.4894 0.5241 -7.51%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.18 0.185 0.175 0.18 0.20 0.215 0.175 -
P/RPS 2.39 3.63 8.32 1.92 3.80 9.24 12.60 -67.02%
P/EPS 11.50 17.13 35.94 14.83 14.31 24.17 39.24 -55.91%
EY 8.70 5.84 2.78 6.74 6.99 4.14 2.55 126.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.36 0.36 0.36 0.37 0.26 21.93%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 30/11/22 30/08/22 26/05/22 24/02/22 30/11/21 -
Price 0.19 0.19 0.19 0.18 0.19 0.215 0.195 -
P/RPS 2.53 3.73 9.03 1.92 3.61 9.24 14.04 -68.12%
P/EPS 12.14 17.59 39.03 14.83 13.59 24.17 43.73 -57.47%
EY 8.24 5.69 2.56 6.74 7.36 4.14 2.29 134.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.39 0.36 0.35 0.37 0.29 17.65%

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