[MAG] QoQ Quarter Result on 30-Jun-2017 [#2]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -99.06%
YoY- 103.28%
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 13,914 43,145 32,313 78,220 203,782 308,605 71,152 -66.34%
PBT 2,884 -4,618 -9,635 106 23,000 22,595 -2,670 -
Tax 0 -12,684 2,799 0 -5,748 -5,740 482 -
NP 2,884 -17,302 -6,836 106 17,252 16,855 -2,188 -
-
NP to SH 3,042 -16,425 -6,127 148 15,718 15,180 -1,914 -
-
Tax Rate 0.00% - - 0.00% 24.99% 25.40% - -
Total Cost 11,030 60,447 39,149 78,114 186,530 291,750 73,340 -71.75%
-
Net Worth 502,254 514,321 549,548 556,594 565,988 551,897 50,962,451 -95.41%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 502,254 514,321 549,548 556,594 565,988 551,897 50,962,451 -95.41%
NOSH 2,573,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 6.29%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 20.73% -40.10% -21.16% 0.14% 8.47% 5.46% -3.08% -
ROE 0.61% -3.19% -1.11% 0.03% 2.78% 2.75% 0.00% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.56 1.84 1.38 3.33 8.68 13.14 3.03 -67.58%
EPS 0.12 -0.70 -0.26 0.01 0.67 0.65 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.201 0.219 0.234 0.237 0.241 0.235 21.70 -95.60%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.83 2.58 1.94 4.69 12.21 18.48 4.26 -66.42%
EPS 0.18 -0.98 -0.37 0.01 0.94 0.91 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3008 0.3081 0.3292 0.3334 0.339 0.3306 30.5245 -95.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.06 0.045 0.05 0.035 0.045 0.03 0.035 -
P/RPS 10.78 2.45 3.63 1.05 0.52 0.23 1.16 342.61%
P/EPS 49.29 -6.43 -19.17 555.39 6.72 4.64 -42.95 -
EY 2.03 -15.54 -5.22 0.18 14.87 21.55 -2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.21 0.21 0.15 0.19 0.13 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 28/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.05 0.06 0.05 0.045 0.04 0.03 0.03 -
P/RPS 8.98 3.27 3.63 1.35 0.46 0.23 0.99 335.52%
P/EPS 41.07 -8.58 -19.17 714.07 5.98 4.64 -36.81 -
EY 2.43 -11.66 -5.22 0.14 16.73 21.55 -2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.21 0.19 0.17 0.13 0.00 -

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