[MAG] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 59.38%
YoY- 57.75%
Quarter Report
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 73,617 30,361 135,440 74,946 32,697 18,081 81,542 -6.57%
PBT 16,639 7,749 25,370 23,655 12,060 4,888 10,465 36.11%
Tax -1,050 -724 -7,855 -3,745 432 916 -1,269 -11.83%
NP 15,589 7,025 17,515 19,910 12,492 5,804 9,196 42.03%
-
NP to SH 15,592 7,027 17,521 19,914 12,495 5,806 9,217 41.83%
-
Tax Rate 6.31% 9.34% 30.96% 15.83% -3.58% -18.74% 12.13% -
Total Cost 58,028 23,336 117,925 55,036 20,205 12,277 72,346 -13.63%
-
Net Worth 707,228 707,228 721,661 783,469 814,684 872,352 541,277 19.45%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 707,228 707,228 721,661 783,469 814,684 872,352 541,277 19.45%
NOSH 1,443,323 1,443,323 1,443,323 1,428,323 1,413,323 1,393,323 751,774 54.28%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 21.18% 23.14% 12.93% 26.57% 38.21% 32.10% 11.28% -
ROE 2.20% 0.99% 2.43% 2.54% 1.53% 0.67% 1.70% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.10 2.10 9.38 5.26 2.33 1.39 10.85 -39.46%
EPS 1.08 0.49 1.26 1.45 0.92 0.45 1.37 -14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.50 0.55 0.58 0.67 0.72 -22.57%
Adjusted Per Share Value based on latest NOSH - 1,428,323
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.41 1.82 8.12 4.49 1.96 1.08 4.89 -6.63%
EPS 0.93 0.42 1.05 1.19 0.75 0.35 0.55 41.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4241 0.4241 0.4327 0.4698 0.4885 0.5231 0.3246 19.45%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.185 0.175 0.18 0.20 0.215 0.175 0.195 -
P/RPS 3.63 8.32 1.92 3.80 9.24 12.60 1.80 59.41%
P/EPS 17.13 35.94 14.83 14.31 24.17 39.24 15.90 5.07%
EY 5.84 2.78 6.74 6.99 4.14 2.55 6.29 -4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.36 0.36 0.37 0.26 0.27 25.50%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 26/05/22 24/02/22 30/11/21 30/09/21 -
Price 0.19 0.19 0.18 0.19 0.215 0.195 0.175 -
P/RPS 3.73 9.03 1.92 3.61 9.24 14.04 1.61 74.81%
P/EPS 17.59 39.03 14.83 13.59 24.17 43.73 14.27 14.92%
EY 5.69 2.56 6.74 7.36 4.14 2.29 7.01 -12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.36 0.35 0.37 0.29 0.24 38.09%

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