[MAG] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 115.21%
YoY- 49.41%
Quarter Report
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 30,361 135,440 74,946 32,697 18,081 81,542 55,958 -33.45%
PBT 7,749 25,370 23,655 12,060 4,888 10,465 12,611 -27.70%
Tax -724 -7,855 -3,745 432 916 -1,269 0 -
NP 7,025 17,515 19,910 12,492 5,804 9,196 12,611 -32.27%
-
NP to SH 7,027 17,521 19,914 12,495 5,806 9,217 12,624 -32.30%
-
Tax Rate 9.34% 30.96% 15.83% -3.58% -18.74% 12.13% 0.00% -
Total Cost 23,336 117,925 55,036 20,205 12,277 72,346 43,347 -33.79%
-
Net Worth 707,228 721,661 783,469 814,684 872,352 541,277 526,878 21.66%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 707,228 721,661 783,469 814,684 872,352 541,277 526,878 21.66%
NOSH 1,443,323 1,443,323 1,428,323 1,413,323 1,393,323 751,774 751,774 54.41%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 23.14% 12.93% 26.57% 38.21% 32.10% 11.28% 22.54% -
ROE 0.99% 2.43% 2.54% 1.53% 0.67% 1.70% 2.40% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.10 9.38 5.26 2.33 1.39 10.85 7.65 -57.72%
EPS 0.49 1.26 1.45 0.92 0.45 1.37 1.91 -59.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.55 0.58 0.67 0.72 0.72 -22.61%
Adjusted Per Share Value based on latest NOSH - 1,413,323
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.82 8.13 4.50 1.96 1.09 4.90 3.36 -33.52%
EPS 0.42 1.05 1.20 0.75 0.35 0.55 0.76 -32.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4246 0.4333 0.4704 0.4891 0.5238 0.325 0.3163 21.66%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.175 0.18 0.20 0.215 0.175 0.195 0.20 -
P/RPS 8.32 1.92 3.80 9.24 12.60 1.80 2.62 115.89%
P/EPS 35.94 14.83 14.31 24.17 39.24 15.90 11.59 112.50%
EY 2.78 6.74 6.99 4.14 2.55 6.29 8.63 -52.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.36 0.37 0.26 0.27 0.28 18.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 26/05/22 24/02/22 30/11/21 30/09/21 15/06/21 -
Price 0.19 0.18 0.19 0.215 0.195 0.175 0.195 -
P/RPS 9.03 1.92 3.61 9.24 14.04 1.61 2.55 132.14%
P/EPS 39.03 14.83 13.59 24.17 43.73 14.27 11.30 128.32%
EY 2.56 6.74 7.36 4.14 2.29 7.01 8.85 -56.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.35 0.37 0.29 0.24 0.27 27.75%

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