[MAG] QoQ TTM Result on 31-Mar-2019 [#1]

Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 1.87%
YoY- -16.24%
Quarter Report
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 600,056 796,072 726,755 569,543 315,001 83,931 104,430 219.78%
PBT -101,575 -15,651 -16,922 -24,573 -25,973 -19,091 -20,828 186.75%
Tax -352 642 -159 379 1,123 -12,700 -9,895 -89.11%
NP -101,927 -15,009 -17,081 -24,194 -24,850 -31,791 -30,723 121.95%
-
NP to SH -101,418 -14,027 -15,840 -22,506 -22,936 -30,108 -28,696 131.48%
-
Tax Rate - - - - - - - -
Total Cost 701,983 811,081 743,836 593,737 339,851 115,722 135,153 199.01%
-
Net Worth 474,203 362,795 494,503 499,266 494,112 504,405 512,126 -4.98%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 474,203 362,795 494,503 499,266 494,112 504,405 512,126 -4.98%
NOSH 596,774 536,774 2,574,200 2,574,200 2,573,500 2,573,500 2,573,500 -62.15%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -16.99% -1.89% -2.35% -4.25% -7.89% -37.88% -29.42% -
ROE -21.39% -3.87% -3.20% -4.51% -4.64% -5.97% -5.60% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 103.76 215.04 28.23 22.13 12.24 3.26 4.06 762.52%
EPS -17.54 -3.79 -0.62 -0.87 -0.89 -1.17 -1.12 522.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.98 0.1921 0.194 0.192 0.196 0.199 156.36%
Adjusted Per Share Value based on latest NOSH - 2,574,200
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 35.94 47.68 43.53 34.11 18.87 5.03 6.25 219.94%
EPS -6.07 -0.84 -0.95 -1.35 -1.37 -1.80 -1.72 131.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.284 0.2173 0.2962 0.299 0.296 0.3021 0.3067 -4.98%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.235 0.22 0.03 0.03 0.035 0.04 0.045 -
P/RPS 0.23 0.10 0.11 0.14 0.29 1.23 1.11 -64.88%
P/EPS -1.34 -5.81 -4.88 -3.43 -3.93 -3.42 -4.04 -51.98%
EY -74.63 -17.22 -20.51 -29.15 -25.46 -29.25 -24.78 108.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 0.16 0.15 0.18 0.20 0.23 16.66%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 29/11/18 30/08/18 -
Price 0.215 0.235 0.23 0.025 0.035 0.04 0.04 -
P/RPS 0.21 0.11 0.81 0.11 0.29 1.23 0.99 -64.33%
P/EPS -1.23 -6.20 -37.38 -2.86 -3.93 -3.42 -3.59 -50.94%
EY -81.57 -16.12 -2.68 -34.98 -25.46 -29.25 -27.88 104.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 1.20 0.13 0.18 0.20 0.20 19.05%

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