[MAG] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 145.5%
YoY- -80.65%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 315,001 40,786 28,972 13,914 357,460 314,315 282,002 7.63%
PBT -25,973 -14,473 -6,575 2,884 8,853 13,471 23,106 -
Tax 1,123 -16 -10 0 -15,633 -2,949 -5,748 -
NP -24,850 -14,489 -6,585 2,884 -6,780 10,522 17,358 -
-
NP to SH -22,936 -13,683 -6,144 3,042 -6,686 9,739 15,866 -
-
Tax Rate - - - 0.00% 176.58% 21.89% 24.88% -
Total Cost 339,851 55,275 35,557 11,030 364,240 303,793 264,644 18.09%
-
Net Worth 494,112 504,405 512,126 502,254 514,321 549,548 556,594 -7.61%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 494,112 504,405 512,126 502,254 514,321 549,548 556,594 -7.61%
NOSH 2,573,500 2,573,500 2,573,500 2,573,500 2,348,500 2,348,500 2,348,500 6.27%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -7.89% -35.52% -22.73% 20.73% -1.90% 3.35% 6.16% -
ROE -4.64% -2.71% -1.20% 0.61% -1.30% 1.77% 2.85% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.24 1.58 1.13 0.56 15.22 13.38 12.01 1.26%
EPS -0.90 -0.54 -0.24 0.12 -0.29 0.41 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.196 0.199 0.201 0.219 0.234 0.237 -13.06%
Adjusted Per Share Value based on latest NOSH - 2,573,500
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.87 2.44 1.74 0.83 21.41 18.83 16.89 7.64%
EPS -1.37 -0.82 -0.37 0.18 -0.40 0.58 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.3021 0.3067 0.3008 0.3081 0.3292 0.3334 -7.60%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.035 0.04 0.045 0.06 0.045 0.05 0.035 -
P/RPS 0.29 2.52 4.00 10.78 0.30 0.37 0.29 0.00%
P/EPS -3.93 -7.52 -18.85 49.29 -15.81 12.06 5.18 -
EY -25.46 -13.29 -5.31 2.03 -6.33 8.29 19.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.23 0.30 0.21 0.21 0.15 12.88%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 30/08/18 31/05/18 28/02/18 30/11/17 28/08/17 -
Price 0.035 0.04 0.04 0.05 0.06 0.05 0.045 -
P/RPS 0.29 2.52 3.55 8.98 0.39 0.37 0.37 -14.95%
P/EPS -3.93 -7.52 -16.75 41.07 -21.08 12.06 6.66 -
EY -25.46 -13.29 -5.97 2.43 -4.74 8.29 15.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.20 0.25 0.27 0.21 0.19 -3.53%

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