[MAG] QoQ Quarter Result on 30-Sep-2022 [#1]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 393.65%
YoY- 21.03%
Quarter Report
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 87,142 40,878 43,256 30,361 60,494 42,249 14,616 229.87%
PBT 19,503 9,675 8,890 7,749 1,715 11,595 7,172 95.18%
Tax -8,830 -1,456 -326 -724 -4,110 -4,177 -484 596.71%
NP 10,673 8,219 8,564 7,025 -2,395 7,418 6,688 36.67%
-
NP to SH 10,678 8,223 8,567 7,027 -2,393 7,419 6,689 36.70%
-
Tax Rate 45.28% 15.05% 3.67% 9.34% 239.65% 36.02% 6.75% -
Total Cost 76,469 32,659 34,692 23,336 62,889 34,831 7,928 355.00%
-
Net Worth 762,203 776,024 707,228 707,228 721,661 783,469 814,684 -4.35%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 762,203 776,024 707,228 707,228 721,661 783,469 814,684 -4.35%
NOSH 1,590,838 1,587,655 1,443,323 1,443,323 1,443,323 1,428,323 1,413,323 8.23%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.25% 20.11% 19.80% 23.14% -3.96% 17.56% 45.76% -
ROE 1.40% 1.06% 1.21% 0.99% -0.33% 0.95% 0.82% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.49 2.69 3.00 2.10 4.19 2.97 1.04 204.09%
EPS 0.67 0.54 0.59 0.49 -0.17 0.52 0.48 24.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.51 0.49 0.49 0.50 0.55 0.58 -11.88%
Adjusted Per Share Value based on latest NOSH - 1,443,323
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.26 2.47 2.61 1.83 3.65 2.55 0.88 230.43%
EPS 0.64 0.50 0.52 0.42 -0.14 0.45 0.40 36.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4603 0.4686 0.4271 0.4271 0.4358 0.4731 0.492 -4.35%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.215 0.18 0.185 0.175 0.18 0.20 0.215 -
P/RPS 3.92 6.70 6.17 8.32 4.29 6.74 20.66 -67.08%
P/EPS 31.97 33.31 31.17 35.94 -108.57 38.40 45.15 -20.60%
EY 3.13 3.00 3.21 2.78 -0.92 2.60 2.21 26.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.38 0.36 0.36 0.36 0.37 13.98%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 26/05/22 24/02/22 -
Price 0.205 0.19 0.19 0.19 0.18 0.19 0.215 -
P/RPS 3.74 7.07 6.34 9.03 4.29 6.41 20.66 -68.09%
P/EPS 30.49 35.16 32.01 39.03 -108.57 36.48 45.15 -23.08%
EY 3.28 2.84 3.12 2.56 -0.92 2.74 2.21 30.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.39 0.39 0.36 0.35 0.37 10.56%

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