[MAG] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -59.89%
YoY- 21.03%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 201,637 114,495 73,617 30,361 135,440 74,946 32,697 237.40%
PBT 45,817 26,314 16,639 7,749 25,370 23,655 12,060 144.07%
Tax -11,336 -2,506 -1,050 -724 -7,855 -3,745 432 -
NP 34,481 23,808 15,589 7,025 17,515 19,910 12,492 97.13%
-
NP to SH 34,493 23,815 15,592 7,027 17,521 19,914 12,495 97.15%
-
Tax Rate 24.74% 9.52% 6.31% 9.34% 30.96% 15.83% -3.58% -
Total Cost 167,156 90,687 58,028 23,336 117,925 55,036 20,205 310.63%
-
Net Worth 762,203 776,024 707,228 707,228 721,661 783,469 814,684 -4.35%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 762,203 776,024 707,228 707,228 721,661 783,469 814,684 -4.35%
NOSH 1,590,838 1,587,655 1,443,323 1,443,323 1,443,323 1,428,323 1,413,323 8.23%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 17.10% 20.79% 21.18% 23.14% 12.93% 26.57% 38.21% -
ROE 4.53% 3.07% 2.20% 0.99% 2.43% 2.54% 1.53% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.70 7.52 5.10 2.10 9.38 5.26 2.33 210.68%
EPS 2.28 1.62 1.08 0.49 1.26 1.45 0.92 83.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.51 0.49 0.49 0.50 0.55 0.58 -11.88%
Adjusted Per Share Value based on latest NOSH - 1,443,323
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.12 6.88 4.42 1.82 8.14 4.50 1.96 238.02%
EPS 2.07 1.43 0.94 0.42 1.05 1.20 0.75 97.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.4664 0.425 0.425 0.4337 0.4708 0.4896 -4.36%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.215 0.18 0.185 0.175 0.18 0.20 0.215 -
P/RPS 1.69 2.39 3.63 8.32 1.92 3.80 9.24 -67.87%
P/EPS 9.90 11.50 17.13 35.94 14.83 14.31 24.17 -44.93%
EY 10.10 8.70 5.84 2.78 6.74 6.99 4.14 81.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.38 0.36 0.36 0.36 0.37 13.98%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 26/05/22 24/02/22 -
Price 0.205 0.19 0.19 0.19 0.18 0.19 0.215 -
P/RPS 1.61 2.53 3.73 9.03 1.92 3.61 9.24 -68.90%
P/EPS 9.44 12.14 17.59 39.03 14.83 13.59 24.17 -46.66%
EY 10.60 8.24 5.69 2.56 6.74 7.36 4.14 87.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.39 0.39 0.36 0.35 0.37 10.56%

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