[MAG] QoQ Quarter Result on 30-Jun-2019 [#2]

Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -172.58%
YoY- 72.57%
Quarter Report
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 2,237 78,199 81,131 172,270 268,456 274,215 11,814 -66.99%
PBT -335 -97,424 -6,627 -1,808 4,284 -11,500 -7,898 -87.81%
Tax 0 145 795 -548 -744 1,139 -6 -
NP -335 -97,279 -5,832 -2,356 3,540 -10,361 -7,904 -87.82%
-
NP to SH -295 -96,644 -5,726 -2,520 3,472 -9,253 -7,539 -88.45%
-
Tax Rate - - - - 17.37% - - -
Total Cost 2,572 175,478 86,963 174,626 264,916 284,576 19,718 -74.24%
-
Net Worth 484,086 474,203 362,795 494,503 499,266 494,112 504,405 -2.70%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 484,086 474,203 362,795 494,503 499,266 494,112 504,405 -2.70%
NOSH 611,774 596,774 536,774 2,574,200 2,574,200 2,573,500 2,573,500 -61.59%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -14.98% -124.40% -7.19% -1.37% 1.32% -3.78% -66.90% -
ROE -0.06% -20.38% -1.58% -0.51% 0.70% -1.87% -1.49% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 0.37 13.52 21.92 6.69 10.43 10.66 0.46 -13.49%
EPS -0.05 -16.71 -1.55 -0.10 0.14 -0.36 -0.29 -68.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.98 0.1921 0.194 0.192 0.196 155.18%
Adjusted Per Share Value based on latest NOSH - 2,574,200
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 0.13 4.68 4.86 10.32 16.08 16.42 0.71 -67.72%
EPS -0.02 -5.79 -0.34 -0.15 0.21 -0.55 -0.45 -87.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2899 0.284 0.2173 0.2962 0.299 0.296 0.3021 -2.70%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.185 0.235 0.22 0.03 0.03 0.035 0.04 -
P/RPS 50.04 1.74 1.00 0.45 0.29 0.33 8.71 220.43%
P/EPS -379.47 -1.41 -14.22 -30.65 22.24 -9.73 -13.65 815.83%
EY -0.26 -71.11 -7.03 -3.26 4.50 -10.27 -7.32 -89.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.22 0.16 0.15 0.18 0.20 9.75%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 29/11/18 -
Price 0.24 0.215 0.235 0.23 0.025 0.035 0.04 -
P/RPS 64.92 1.59 1.07 3.44 0.24 0.33 8.71 281.10%
P/EPS -492.29 -1.29 -15.19 -234.95 18.53 -9.73 -13.65 989.21%
EY -0.20 -77.73 -6.58 -0.43 5.40 -10.27 -7.32 -90.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.24 1.20 0.13 0.18 0.20 31.00%

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