[MAG] QoQ TTM Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -48.21%
YoY- -198.57%
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 569,543 315,001 83,931 104,430 167,592 357,460 622,920 -5.80%
PBT -24,573 -25,973 -19,091 -20,828 -11,263 8,853 36,044 -
Tax 379 1,123 -12,700 -9,895 -9,885 -15,633 -8,689 -
NP -24,194 -24,850 -31,791 -30,723 -21,148 -6,780 27,355 -
-
NP to SH -22,506 -22,936 -30,108 -28,696 -19,362 -6,686 24,899 -
-
Tax Rate - - - - - 176.58% 24.11% -
Total Cost 593,737 339,851 115,722 135,153 188,740 364,240 595,565 -0.20%
-
Net Worth 499,266 494,112 504,405 512,126 502,254 514,321 549,548 -6.20%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 499,266 494,112 504,405 512,126 502,254 514,321 549,548 -6.20%
NOSH 2,574,200 2,573,500 2,573,500 2,573,500 2,573,500 2,348,500 2,348,500 6.31%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -4.25% -7.89% -37.88% -29.42% -12.62% -1.90% 4.39% -
ROE -4.51% -4.64% -5.97% -5.60% -3.86% -1.30% 4.53% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 22.13 12.24 3.26 4.06 6.71 15.22 26.52 -11.37%
EPS -0.87 -0.89 -1.17 -1.12 -0.77 -0.28 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.192 0.196 0.199 0.201 0.219 0.234 -11.75%
Adjusted Per Share Value based on latest NOSH - 2,573,500
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 34.11 18.87 5.03 6.25 10.04 21.41 37.31 -5.80%
EPS -1.35 -1.37 -1.80 -1.72 -1.16 -0.40 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.299 0.296 0.3021 0.3067 0.3008 0.3081 0.3292 -6.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.03 0.035 0.04 0.045 0.06 0.045 0.05 -
P/RPS 0.14 0.29 1.23 1.11 0.89 0.30 0.19 -18.43%
P/EPS -3.43 -3.93 -3.42 -4.04 -7.74 -15.81 4.72 -
EY -29.15 -25.46 -29.25 -24.78 -12.91 -6.33 21.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.20 0.23 0.30 0.21 0.21 -20.11%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 29/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.025 0.035 0.04 0.04 0.05 0.06 0.05 -
P/RPS 0.11 0.29 1.23 0.99 0.75 0.39 0.19 -30.55%
P/EPS -2.86 -3.93 -3.42 -3.59 -6.45 -21.08 4.72 -
EY -34.98 -25.46 -29.25 -27.88 -15.50 -4.74 21.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.18 0.20 0.20 0.25 0.27 0.21 -27.38%

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