[MAGNUM] QoQ TTM Result on 31-Mar-2021 [#1]

Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -225.35%
YoY- -111.41%
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 1,259,556 1,303,896 1,723,423 1,447,490 1,673,153 1,776,735 1,943,134 -25.04%
PBT 25,237 39,928 118,310 79,110 143,998 180,045 203,589 -75.04%
Tax -26,586 -101,805 -119,439 -106,282 -122,445 -62,532 -66,705 -45.75%
NP -1,349 -61,877 -1,129 -27,172 21,553 117,513 136,884 -
-
NP to SH 184 -61,192 -1,026 -26,742 21,334 118,475 136,224 -98.76%
-
Tax Rate 105.35% 254.97% 100.95% 134.35% 85.03% 34.73% 32.76% -
Total Cost 1,260,905 1,365,773 1,724,552 1,474,662 1,651,600 1,659,222 1,806,250 -21.25%
-
Net Worth 2,356,973 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 2,433,253 -2.09%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 21,557 28,534 56,998 86,027 121,600 135,755 164,209 -74.07%
Div Payout % 11,716.13% 0.00% 0.00% 0.00% 569.99% 114.59% 120.54% -
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 2,356,973 2,342,601 2,371,345 2,371,345 2,368,363 2,433,697 2,433,253 -2.09%
NOSH 1,437,179 1,437,179 1,437,749 1,437,749 1,437,749 1,437,749 1,437,749 -0.02%
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 -0.11% -4.75% -0.07% -1.88% 1.29% 6.61% 7.04% -
ROE 0.01% -2.61% -0.04% -1.13% 0.90% 4.87% 5.60% -
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 87.64 90.73 119.92 100.72 117.27 124.84 136.56 -25.53%
EPS 0.01 -4.26 -0.07 -1.86 1.50 8.32 9.57 -98.95%
DPS 1.50 2.00 4.00 6.04 8.54 9.54 11.54 -74.24%
NAPS 1.64 1.63 1.65 1.65 1.66 1.71 1.71 -2.74%
Adjusted Per Share Value based on latest NOSH - 1,437,749
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 87.64 90.73 119.92 100.72 116.42 123.63 135.20 -25.04%
EPS 0.01 -4.26 -0.07 -1.86 1.48 8.24 9.48 -98.95%
DPS 1.50 2.00 4.00 6.04 8.46 9.45 11.43 -74.07%
NAPS 1.64 1.63 1.65 1.65 1.6479 1.6934 1.6931 -2.09%
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 1.90 2.04 1.98 2.20 2.28 2.10 2.20 -
P/RPS 2.17 2.25 1.65 2.18 1.94 1.68 1.61 21.95%
P/EPS 14,840.44 -47.91 -2,773.50 -118.23 152.48 25.23 22.98 7283.78%
EY 0.01 -2.09 -0.04 -0.85 0.66 3.96 4.35 -98.23%
DY 0.79 0.98 2.02 2.75 3.75 4.54 5.25 -71.61%
P/NAPS 1.16 1.25 1.20 1.33 1.37 1.23 1.29 -6.81%
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 25/11/21 26/08/21 19/05/21 25/02/21 26/11/20 26/08/20 -
Price 1.86 2.00 2.03 2.05 2.24 2.20 2.18 -
P/RPS 2.12 2.20 1.69 2.04 1.91 1.76 1.60 20.57%
P/EPS 14,528.01 -46.97 -2,843.54 -110.17 149.80 26.43 22.77 7224.64%
EY 0.01 -2.13 -0.04 -0.91 0.67 3.78 4.39 -98.24%
DY 0.81 1.00 1.97 2.95 3.81 4.34 5.29 -71.28%
P/NAPS 1.13 1.23 1.23 1.24 1.35 1.29 1.27 -7.47%

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