[MAG] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -65.16%
YoY- -79.99%
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
Revenue 881,452 57,944 564,004 776,600 1,255,918 0 0 -
PBT 4,952 -13,150 46,212 37,594 148,760 -650 -716 -
Tax -2,584 -20 -11,496 -13,166 -35,516 0 1,336 -
NP 2,368 -13,170 34,716 24,428 113,244 -650 620 21.37%
-
NP to SH 1,904 -12,288 31,732 20,720 103,538 -650 -716 -
-
Tax Rate 52.18% - 24.88% 35.02% 23.87% - - -
Total Cost 879,084 71,114 529,288 752,172 1,142,674 650 -620 -
-
Net Worth 494,503 512,126 556,594 50,023,048 470,627 -1,484 2,919 109.99%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
Net Worth 494,503 512,126 556,594 50,023,048 470,627 -1,484 2,919 109.99%
NOSH 2,574,200 2,573,500 2,348,500 2,348,500 2,353,136 148,500 145,999 51.41%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
NP Margin 0.27% -22.73% 6.16% 3.15% 9.02% 0.00% 0.00% -
ROE 0.39% -2.40% 5.70% 0.04% 22.00% 0.00% -24.52% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
RPS 34.24 2.25 24.02 33.07 53.37 0.00 0.00 -
EPS 0.08 -0.48 1.36 0.88 4.40 -0.44 0.40 -20.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1921 0.199 0.237 21.30 0.20 -0.01 0.02 38.68%
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
RPS 52.79 3.47 33.78 46.51 75.21 0.00 0.00 -
EPS 0.11 -0.74 1.90 1.24 6.20 -0.04 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2961 0.3067 0.3333 29.9568 0.2818 -0.0009 0.0017 110.83%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 -
Price 0.03 0.045 0.035 0.045 0.07 0.015 0.05 -
P/RPS 0.09 2.00 0.15 0.14 0.13 0.00 0.00 -
P/EPS 40.56 -9.42 2.59 5.10 1.59 -3.43 -10.20 -
EY 2.47 -10.61 38.60 19.61 62.86 -29.18 -9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.23 0.15 0.00 0.35 0.00 2.50 -32.79%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
Date 30/08/19 30/08/18 28/08/17 30/08/16 26/08/15 27/09/13 26/09/12 -
Price 0.23 0.04 0.045 0.04 0.06 0.015 0.05 -
P/RPS 0.67 1.78 0.19 0.12 0.11 0.00 0.00 -
P/EPS 310.96 -8.38 3.33 4.53 1.36 -3.43 -10.20 -
EY 0.32 -11.94 30.03 22.06 73.33 -29.18 -9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.20 0.19 0.00 0.30 0.00 2.50 -10.06%

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