[MAG] QoQ Quarter Result on 31-Dec-2021 [#2]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 15.21%
YoY- 227.73%
Quarter Report
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 30,361 60,494 42,249 14,616 18,081 25,584 5,348 217.90%
PBT 7,749 1,715 11,595 7,172 4,888 -2,146 4,260 48.95%
Tax -724 -4,110 -4,177 -484 916 -1,269 0 -
NP 7,025 -2,395 7,418 6,688 5,804 -3,415 4,260 39.53%
-
NP to SH 7,027 -2,393 7,419 6,689 5,806 -3,407 4,261 39.54%
-
Tax Rate 9.34% 239.65% 36.02% 6.75% -18.74% - 0.00% -
Total Cost 23,336 62,889 34,831 7,928 12,277 28,999 1,088 670.52%
-
Net Worth 707,228 721,661 783,469 814,684 872,352 541,277 526,878 21.66%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 707,228 721,661 783,469 814,684 872,352 541,277 526,878 21.66%
NOSH 1,443,323 1,443,323 1,428,323 1,413,323 1,393,323 751,774 751,774 54.41%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 23.14% -3.96% 17.56% 45.76% 32.10% -13.35% 79.66% -
ROE 0.99% -0.33% 0.95% 0.82% 0.67% -0.63% 0.81% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.10 4.19 2.97 1.04 1.39 3.40 0.73 102.13%
EPS 0.49 -0.17 0.52 0.48 0.45 -0.45 0.58 -10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.55 0.58 0.67 0.72 0.72 -22.61%
Adjusted Per Share Value based on latest NOSH - 1,413,323
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.82 3.63 2.54 0.88 1.09 1.54 0.32 218.28%
EPS 0.42 -0.14 0.45 0.40 0.35 -0.20 0.26 37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4249 0.4335 0.4707 0.4894 0.5241 0.3252 0.3165 21.67%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.175 0.18 0.20 0.215 0.175 0.195 0.20 -
P/RPS 8.32 4.29 6.74 20.66 12.60 5.73 27.37 -54.75%
P/EPS 35.94 -108.57 38.40 45.15 39.24 -43.03 34.35 3.05%
EY 2.78 -0.92 2.60 2.21 2.55 -2.32 2.91 -2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.36 0.37 0.26 0.27 0.28 18.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 26/05/22 24/02/22 30/11/21 30/09/21 15/06/21 -
Price 0.19 0.18 0.19 0.215 0.195 0.175 0.195 -
P/RPS 9.03 4.29 6.41 20.66 14.04 5.14 26.68 -51.40%
P/EPS 39.03 -108.57 36.48 45.15 43.73 -38.61 33.49 10.73%
EY 2.56 -0.92 2.74 2.21 2.29 -2.59 2.99 -9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.35 0.37 0.29 0.24 0.27 27.75%

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