[MAG] QoQ Quarter Result on 30-Jun-2023 [#4]

Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 29.86%
YoY- 546.22%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 51,382 46,985 87,142 40,878 43,256 30,361 60,494 -10.28%
PBT 8,394 6,601 19,503 9,675 8,890 7,749 1,715 187.43%
Tax -1,520 -176 -8,830 -1,456 -326 -724 -4,110 -48.38%
NP 6,874 6,425 10,673 8,219 8,564 7,025 -2,395 -
-
NP to SH 8,523 6,426 10,678 8,223 8,567 7,027 -2,393 -
-
Tax Rate 18.11% 2.67% 45.28% 15.05% 3.67% 9.34% 239.65% -
Total Cost 44,508 40,560 76,469 32,659 34,692 23,336 62,889 -20.53%
-
Net Worth 783,754 751,623 762,203 776,024 707,228 707,228 721,661 5.64%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 783,754 751,623 762,203 776,024 707,228 707,228 721,661 5.64%
NOSH 1,599,692 1,599,367 1,590,838 1,587,655 1,443,323 1,443,323 1,443,323 7.07%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 13.38% 13.67% 12.25% 20.11% 19.80% 23.14% -3.96% -
ROE 1.09% 0.85% 1.40% 1.06% 1.21% 0.99% -0.33% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.21 2.94 5.49 2.69 3.00 2.10 4.19 -16.23%
EPS 0.53 0.40 0.67 0.54 0.59 0.49 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.48 0.51 0.49 0.49 0.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 1,590,838
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.10 2.84 5.26 2.47 2.61 1.83 3.65 -10.28%
EPS 0.51 0.39 0.64 0.50 0.52 0.42 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4733 0.4539 0.4603 0.4686 0.4271 0.4271 0.4358 5.64%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.19 0.195 0.215 0.18 0.185 0.175 0.18 -
P/RPS 5.91 6.64 3.92 6.70 6.17 8.32 4.29 23.73%
P/EPS 35.66 48.53 31.97 33.31 31.17 35.94 -108.57 -
EY 2.80 2.06 3.13 3.00 3.21 2.78 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.45 0.35 0.38 0.36 0.36 5.46%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.20 0.19 0.205 0.19 0.19 0.19 0.18 -
P/RPS 6.23 6.47 3.74 7.07 6.34 9.03 4.29 28.15%
P/EPS 37.53 47.28 30.49 35.16 32.01 39.03 -108.57 -
EY 2.66 2.11 3.28 2.84 3.12 2.56 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.43 0.37 0.39 0.39 0.36 9.03%

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