[MAGNUM] QoQ Quarter Result on 31-Mar-2022 [#1]

Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -18.84%
YoY- 121.59%
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 501,042 483,010 66,178 326,487 383,881 527,350 485,705 2.09%
PBT 32,449 29,227 -31,103 14,468 12,645 43,918 47,279 -22.21%
Tax -15,584 -9,418 659 -12,521 -5,306 -84,637 -16,975 -5.54%
NP 16,865 19,809 -30,444 1,947 7,339 -40,719 30,304 -32.36%
-
NP to SH 16,657 20,523 -29,907 2,051 7,517 -40,853 30,259 -32.85%
-
Tax Rate 48.03% 32.22% - 86.54% 41.96% 192.72% 35.90% -
Total Cost 484,177 463,201 96,622 324,540 376,542 568,069 455,401 4.17%
-
Net Worth 2,356,973 2,356,973 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 -2.11%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 14,371 21,557 - - - 28,534 28,464 -36.62%
Div Payout % 86.28% 105.04% - - - 0.00% 94.07% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,356,973 2,356,973 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 -2.11%
NOSH 1,437,179 1,437,179 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 -0.02%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.37% 4.10% -46.00% 0.60% 1.91% -7.72% 6.24% -
ROE 0.71% 0.87% -1.28% 0.09% 0.32% -1.72% 1.24% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 34.86 33.61 4.60 22.72 26.71 36.96 34.13 1.42%
EPS 1.16 1.43 -2.08 0.14 0.52 -2.86 2.13 -33.33%
DPS 1.00 1.50 0.00 0.00 0.00 2.00 2.00 -37.03%
NAPS 1.64 1.64 1.63 1.65 1.65 1.66 1.71 -2.75%
Adjusted Per Share Value based on latest NOSH - 1,437,179
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 34.86 33.61 4.60 22.72 26.71 36.69 33.80 2.08%
EPS 1.16 1.43 -2.08 0.14 0.52 -2.84 2.11 -32.91%
DPS 1.00 1.50 0.00 0.00 0.00 1.99 1.98 -36.60%
NAPS 1.64 1.64 1.63 1.65 1.65 1.6479 1.6934 -2.11%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.82 1.90 2.04 1.98 2.20 2.28 2.10 -
P/RPS 5.22 5.65 44.30 8.72 8.24 6.17 6.15 -10.36%
P/EPS 157.03 133.05 -98.03 1,387.43 420.62 -79.63 98.77 36.25%
EY 0.64 0.75 -1.02 0.07 0.24 -1.26 1.01 -26.24%
DY 0.55 0.79 0.00 0.00 0.00 0.88 0.95 -30.55%
P/NAPS 1.11 1.16 1.25 1.20 1.33 1.37 1.23 -6.62%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 19/05/22 24/02/22 25/11/21 26/08/21 19/05/21 25/02/21 26/11/20 -
Price 1.81 1.86 2.00 2.03 2.05 2.24 2.20 -
P/RPS 5.19 5.53 43.43 8.94 7.67 6.06 6.45 -13.50%
P/EPS 156.17 130.25 -96.11 1,422.46 391.94 -78.23 103.48 31.60%
EY 0.64 0.77 -1.04 0.07 0.26 -1.28 0.97 -24.23%
DY 0.55 0.81 0.00 0.00 0.00 0.89 0.91 -28.53%
P/NAPS 1.10 1.13 1.23 1.23 1.24 1.35 1.29 -10.08%

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