[MAG] QoQ TTM Result on 30-Sep-2022 [#1]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 6.97%
YoY- 115.4%
Quarter Report
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 201,637 174,989 176,360 147,720 135,440 100,530 63,629 116.20%
PBT 45,817 28,029 29,949 28,231 25,370 21,509 14,174 119.09%
Tax -11,336 -6,616 -9,337 -9,495 -7,855 -5,014 -837 470.90%
NP 34,481 21,413 20,612 18,736 17,515 16,495 13,337 88.69%
-
NP to SH 34,495 21,424 20,620 18,742 17,521 16,507 13,349 88.63%
-
Tax Rate 24.74% 23.60% 31.18% 33.63% 30.96% 23.31% 5.91% -
Total Cost 167,156 153,576 155,748 128,984 117,925 84,035 50,292 123.20%
-
Net Worth 762,203 776,024 707,228 707,228 721,661 783,469 814,684 -4.35%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 762,203 776,024 707,228 707,228 721,661 783,469 814,684 -4.35%
NOSH 1,590,838 1,587,655 1,443,323 1,443,323 1,443,323 1,428,323 1,413,323 8.23%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 17.10% 12.24% 11.69% 12.68% 12.93% 16.41% 20.96% -
ROE 4.53% 2.76% 2.92% 2.65% 2.43% 2.11% 1.64% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.70 11.50 12.22 10.23 9.38 7.06 4.53 99.20%
EPS 2.17 1.41 1.43 1.30 1.21 1.16 0.95 73.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.51 0.49 0.49 0.50 0.55 0.58 -11.88%
Adjusted Per Share Value based on latest NOSH - 1,443,323
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.11 10.51 10.59 8.87 8.14 6.04 3.82 116.25%
EPS 2.07 1.29 1.24 1.13 1.05 0.99 0.80 88.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4579 0.4662 0.4249 0.4249 0.4335 0.4707 0.4894 -4.35%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.215 0.18 0.185 0.175 0.18 0.20 0.215 -
P/RPS 1.69 1.57 1.51 1.71 1.92 2.83 4.75 -49.88%
P/EPS 9.90 12.78 12.95 13.48 14.83 17.26 22.62 -42.44%
EY 10.10 7.82 7.72 7.42 6.74 5.79 4.42 73.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.38 0.36 0.36 0.36 0.37 13.98%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 26/05/22 24/02/22 -
Price 0.205 0.19 0.19 0.19 0.18 0.19 0.215 -
P/RPS 1.61 1.65 1.55 1.86 1.92 2.69 4.75 -51.48%
P/EPS 9.44 13.49 13.30 14.63 14.83 16.40 22.62 -44.24%
EY 10.60 7.41 7.52 6.83 6.74 6.10 4.42 79.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.39 0.39 0.36 0.35 0.37 10.56%

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