[MAG] QoQ Quarter Result on 31-Mar-2022 [#3]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 10.91%
YoY- 74.11%
Quarter Report
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 43,256 30,361 60,494 42,249 14,616 18,081 25,584 41.78%
PBT 8,890 7,749 1,715 11,595 7,172 4,888 -2,146 -
Tax -326 -724 -4,110 -4,177 -484 916 -1,269 -59.48%
NP 8,564 7,025 -2,395 7,418 6,688 5,804 -3,415 -
-
NP to SH 8,567 7,027 -2,393 7,419 6,689 5,806 -3,407 -
-
Tax Rate 3.67% 9.34% 239.65% 36.02% 6.75% -18.74% - -
Total Cost 34,692 23,336 62,889 34,831 7,928 12,277 28,999 12.65%
-
Net Worth 707,228 707,228 721,661 783,469 814,684 872,352 541,277 19.45%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 707,228 707,228 721,661 783,469 814,684 872,352 541,277 19.45%
NOSH 1,443,323 1,443,323 1,443,323 1,428,323 1,413,323 1,393,323 751,774 54.28%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 19.80% 23.14% -3.96% 17.56% 45.76% 32.10% -13.35% -
ROE 1.21% 0.99% -0.33% 0.95% 0.82% 0.67% -0.63% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.00 2.10 4.19 2.97 1.04 1.39 3.40 -7.98%
EPS 0.59 0.49 -0.17 0.52 0.48 0.45 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.50 0.55 0.58 0.67 0.72 -22.57%
Adjusted Per Share Value based on latest NOSH - 1,428,323
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.61 1.83 3.65 2.55 0.88 1.09 1.54 42.01%
EPS 0.52 0.42 -0.14 0.45 0.40 0.35 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4269 0.4269 0.4357 0.473 0.4918 0.5266 0.3268 19.44%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.185 0.175 0.18 0.20 0.215 0.175 0.195 -
P/RPS 6.17 8.32 4.29 6.74 20.66 12.60 5.73 5.04%
P/EPS 31.17 35.94 -108.57 38.40 45.15 39.24 -43.03 -
EY 3.21 2.78 -0.92 2.60 2.21 2.55 -2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.36 0.36 0.37 0.26 0.27 25.50%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 26/05/22 24/02/22 30/11/21 30/09/21 -
Price 0.19 0.19 0.18 0.19 0.215 0.195 0.175 -
P/RPS 6.34 9.03 4.29 6.41 20.66 14.04 5.14 14.97%
P/EPS 32.01 39.03 -108.57 36.48 45.15 43.73 -38.61 -
EY 3.12 2.56 -0.92 2.74 2.21 2.29 -2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.36 0.35 0.37 0.29 0.24 38.09%

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