[MAG] QoQ TTM Result on 31-Dec-2021 [#2]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 53.42%
YoY- 59.62%
Quarter Report
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 147,720 135,440 100,530 63,629 68,040 65,088 53,721 96.15%
PBT 28,231 25,370 21,509 14,174 9,040 9,207 12,946 68.08%
Tax -9,495 -7,855 -5,014 -837 -353 -1,269 0 -
NP 18,736 17,515 16,495 13,337 8,687 7,938 12,946 27.91%
-
NP to SH 18,742 17,521 16,507 13,349 8,701 7,968 12,919 28.12%
-
Tax Rate 33.63% 30.96% 23.31% 5.91% 3.90% 13.78% 0.00% -
Total Cost 128,984 117,925 84,035 50,292 59,353 57,150 40,775 115.33%
-
Net Worth 707,228 721,661 783,469 814,684 872,352 541,277 526,878 21.66%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 707,228 721,661 783,469 814,684 872,352 541,277 526,878 21.66%
NOSH 1,443,323 1,443,323 1,428,323 1,413,323 1,393,323 751,774 751,774 54.41%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.68% 12.93% 16.41% 20.96% 12.77% 12.20% 24.10% -
ROE 2.65% 2.43% 2.11% 1.64% 1.00% 1.47% 2.45% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.23 9.38 7.06 4.53 5.23 8.66 7.34 24.74%
EPS 1.30 1.21 1.16 0.95 0.67 1.06 1.77 -18.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.55 0.58 0.67 0.72 0.72 -22.61%
Adjusted Per Share Value based on latest NOSH - 1,413,323
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.87 8.13 6.04 3.82 4.09 3.91 3.23 95.98%
EPS 1.13 1.05 0.99 0.80 0.52 0.48 0.78 28.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4246 0.4333 0.4704 0.4891 0.5238 0.325 0.3163 21.66%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.175 0.18 0.20 0.215 0.175 0.195 0.20 -
P/RPS 1.71 1.92 2.83 4.75 3.35 2.25 2.72 -26.59%
P/EPS 13.48 14.83 17.26 22.62 26.19 18.40 11.33 12.26%
EY 7.42 6.74 5.79 4.42 3.82 5.44 8.83 -10.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.36 0.37 0.26 0.27 0.28 18.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 26/05/22 24/02/22 30/11/21 30/09/21 15/06/21 -
Price 0.19 0.18 0.19 0.215 0.195 0.175 0.195 -
P/RPS 1.86 1.92 2.69 4.75 3.73 2.02 2.66 -21.20%
P/EPS 14.63 14.83 16.40 22.62 29.18 16.51 11.05 20.55%
EY 6.83 6.74 6.10 4.42 3.43 6.06 9.05 -17.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.35 0.37 0.29 0.24 0.27 27.75%

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