[MAG] QoQ TTM Result on 30-Jun-2023 [#4]

Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 61.01%
YoY- 96.88%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 251,298 226,387 218,261 201,637 174,989 176,360 147,720 42.45%
PBT 42,053 44,173 44,669 45,817 28,029 29,949 28,231 30.39%
Tax -11,583 -11,982 -10,788 -11,336 -6,616 -9,337 -9,495 14.15%
NP 30,470 32,191 33,881 34,481 21,413 20,612 18,736 38.25%
-
NP to SH 32,125 33,850 33,894 34,495 21,424 20,620 18,742 43.17%
-
Tax Rate 27.54% 27.13% 24.15% 24.74% 23.60% 31.18% 33.63% -
Total Cost 220,828 194,196 184,380 167,156 153,576 155,748 128,984 43.06%
-
Net Worth 797,305 783,754 751,623 762,203 776,024 707,228 707,228 8.31%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 797,305 783,754 751,623 762,203 776,024 707,228 707,228 8.31%
NOSH 1,651,160 1,599,692 1,599,367 1,590,838 1,587,655 1,443,323 1,443,323 9.37%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 12.13% 14.22% 15.52% 17.10% 12.24% 11.69% 12.68% -
ROE 4.03% 4.32% 4.51% 4.53% 2.76% 2.92% 2.65% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.44 14.15 13.65 12.70 11.50 12.22 10.23 31.54%
EPS 1.97 2.12 2.12 2.17 1.41 1.43 1.30 31.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.47 0.48 0.51 0.49 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 1,590,838
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.05 13.56 13.07 12.08 10.48 10.56 8.85 42.42%
EPS 1.92 2.03 2.03 2.07 1.28 1.23 1.12 43.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4775 0.4694 0.4501 0.4565 0.4647 0.4235 0.4235 8.32%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.19 0.19 0.195 0.215 0.18 0.185 0.175 -
P/RPS 1.23 1.34 1.43 1.69 1.57 1.51 1.71 -19.70%
P/EPS 9.62 8.98 9.20 9.90 12.78 12.95 13.48 -20.12%
EY 10.39 11.14 10.87 10.10 7.82 7.72 7.42 25.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.41 0.45 0.35 0.38 0.36 5.47%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 27/02/24 29/11/23 30/08/23 30/05/23 28/02/23 30/11/22 -
Price 0.185 0.20 0.19 0.205 0.19 0.19 0.19 -
P/RPS 1.20 1.41 1.39 1.61 1.65 1.55 1.86 -25.31%
P/EPS 9.37 9.45 8.96 9.44 13.49 13.30 14.63 -25.67%
EY 10.67 10.58 11.15 10.60 7.41 7.52 6.83 34.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.40 0.43 0.37 0.39 0.39 -1.71%

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