[MAG] QoQ Cumulative Quarter Result on 30-Jun-2023 [#4]

Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 44.84%
YoY- 96.87%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 98,367 46,985 201,637 114,495 73,617 30,361 135,440 -19.15%
PBT 14,995 6,601 45,817 26,314 16,639 7,749 25,370 -29.50%
Tax -1,696 -176 -11,336 -2,506 -1,050 -724 -7,855 -63.90%
NP 13,299 6,425 34,481 23,808 15,589 7,025 17,515 -16.72%
-
NP to SH 14,949 6,426 34,493 23,815 15,592 7,027 17,521 -10.01%
-
Tax Rate 11.31% 2.67% 24.74% 9.52% 6.31% 9.34% 30.96% -
Total Cost 85,068 40,560 167,156 90,687 58,028 23,336 117,925 -19.51%
-
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 1.91% 0.85% 4.53% 3.07% 2.20% 0.99% 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 6.15 2.94 12.70 7.52 5.10 2.10 9.38 -24.47%
EPS 0.94 0.40 2.28 1.62 1.08 0.49 1.26 -17.69%
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 - 1,590,838
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 5.91 2.82 12.11 6.88 4.42 1.82 8.14 -19.17%
EPS 0.90 0.39 2.07 1.43 0.94 0.42 1.05 -9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.4515 0.4579 0.4662 0.4249 0.4249 0.4335 5.64%
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 3.09 6.64 1.69 2.39 3.63 8.32 1.92 37.21%
P/EPS 20.33 48.53 9.90 11.50 17.13 35.94 14.83 23.33%
EY 4.92 2.06 10.10 8.70 5.84 2.78 6.74 -18.88%
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 3.25 6.47 1.61 2.53 3.73 9.03 1.92 41.89%
P/EPS 21.40 47.28 9.44 12.14 17.59 39.03 14.83 27.61%
EY 4.67 2.11 10.60 8.24 5.69 2.56 6.74 -21.64%
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