[MAG] QoQ Quarter Result on 30-Jun-2022 [#4]

Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -132.26%
YoY- 29.76%
Quarter Report
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 40,878 43,256 30,361 60,494 42,249 14,616 18,081 72.34%
PBT 9,675 8,890 7,749 1,715 11,595 7,172 4,888 57.71%
Tax -1,456 -326 -724 -4,110 -4,177 -484 916 -
NP 8,219 8,564 7,025 -2,395 7,418 6,688 5,804 26.13%
-
NP to SH 8,223 8,567 7,027 -2,393 7,419 6,689 5,806 26.14%
-
Tax Rate 15.05% 3.67% 9.34% 239.65% 36.02% 6.75% -18.74% -
Total Cost 32,659 34,692 23,336 62,889 34,831 7,928 12,277 92.10%
-
Net Worth 776,024 707,228 707,228 721,661 783,469 814,684 872,352 -7.51%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 776,024 707,228 707,228 721,661 783,469 814,684 872,352 -7.51%
NOSH 1,587,655 1,443,323 1,443,323 1,443,323 1,428,323 1,413,323 1,393,323 9.10%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 20.11% 19.80% 23.14% -3.96% 17.56% 45.76% 32.10% -
ROE 1.06% 1.21% 0.99% -0.33% 0.95% 0.82% 0.67% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.69 3.00 2.10 4.19 2.97 1.04 1.39 55.35%
EPS 0.54 0.59 0.49 -0.17 0.52 0.48 0.45 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.49 0.50 0.55 0.58 0.67 -16.64%
Adjusted Per Share Value based on latest NOSH - 1,443,323
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 2.47 2.61 1.83 3.65 2.55 0.88 1.09 72.60%
EPS 0.50 0.52 0.42 -0.14 0.45 0.40 0.35 26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4686 0.4271 0.4271 0.4358 0.4731 0.492 0.5268 -7.51%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.18 0.185 0.175 0.18 0.20 0.215 0.175 -
P/RPS 6.70 6.17 8.32 4.29 6.74 20.66 12.60 -34.39%
P/EPS 33.31 31.17 35.94 -108.57 38.40 45.15 39.24 -10.35%
EY 3.00 3.21 2.78 -0.92 2.60 2.21 2.55 11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.36 0.36 0.36 0.37 0.26 21.93%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 30/11/22 30/08/22 26/05/22 24/02/22 30/11/21 -
Price 0.19 0.19 0.19 0.18 0.19 0.215 0.195 -
P/RPS 7.07 6.34 9.03 4.29 6.41 20.66 14.04 -36.73%
P/EPS 35.16 32.01 39.03 -108.57 36.48 45.15 43.73 -13.54%
EY 2.84 3.12 2.56 -0.92 2.74 2.21 2.29 15.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.39 0.36 0.35 0.37 0.29 17.65%

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