[MAG] QoQ TTM Result on 31-Mar-2021 [#3]

Announcement Date
15-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 54.48%
YoY- 112.28%
Quarter Report
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 63,629 68,040 65,088 53,721 50,610 109,782 175,784 -49.11%
PBT 14,174 9,040 9,207 12,946 8,351 -91,111 -102,793 -
Tax -837 -353 -1,269 0 0 145 940 -
NP 13,337 8,687 7,938 12,946 8,351 -90,966 -101,853 -
-
NP to SH 13,349 8,701 7,968 12,919 8,363 -90,322 -101,121 -
-
Tax Rate 5.91% 3.90% 13.78% 0.00% 0.00% - - -
Total Cost 50,292 59,353 57,150 40,775 42,259 200,748 277,637 -67.88%
-
Net Worth 814,684 872,352 541,277 526,878 503,048 491,331 490,752 40.07%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 814,684 872,352 541,277 526,878 503,048 491,331 490,752 40.07%
NOSH 1,413,323 1,393,323 751,774 751,774 701,774 666,774 616,774 73.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 20.96% 12.77% 12.20% 24.10% 16.50% -82.86% -57.94% -
ROE 1.64% 1.00% 1.47% 2.45% 1.66% -18.38% -20.61% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.53 5.23 8.66 7.34 7.34 16.76 28.66 -70.66%
EPS 0.95 0.67 1.06 1.77 1.21 -13.79 -16.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.67 0.72 0.72 0.73 0.75 0.80 -19.24%
Adjusted Per Share Value based on latest NOSH - 751,774
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.81 4.07 3.90 3.22 3.03 6.57 10.53 -49.12%
EPS 0.80 0.52 0.48 0.77 0.50 -5.41 -6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4879 0.5224 0.3241 0.3155 0.3013 0.2942 0.2939 40.07%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.215 0.175 0.195 0.20 0.20 0.205 0.24 -
P/RPS 4.75 3.35 2.25 2.72 2.72 1.22 0.84 216.40%
P/EPS 22.62 26.19 18.40 11.33 16.48 -1.49 -1.46 -
EY 4.42 3.82 5.44 8.83 6.07 -67.26 -68.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.26 0.27 0.28 0.27 0.27 0.30 14.96%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 30/11/21 30/09/21 15/06/21 23/02/21 27/11/20 27/08/20 -
Price 0.215 0.195 0.175 0.195 0.20 0.215 0.285 -
P/RPS 4.75 3.73 2.02 2.66 2.72 1.28 0.99 183.66%
P/EPS 22.62 29.18 16.51 11.05 16.48 -1.56 -1.73 -
EY 4.42 3.43 6.06 9.05 6.07 -64.13 -57.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.24 0.27 0.27 0.29 0.36 1.83%

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