[MAG] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -86.29%
YoY- 115.49%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 147,234 65,394 55,210 881,452 57,944 564,004 776,600 -22.55%
PBT 33,278 24,120 9,110 4,952 -13,150 46,212 37,594 -1.85%
Tax -2,100 864 0 -2,584 -20 -11,496 -13,166 -24.58%
NP 31,178 24,984 9,110 2,368 -13,170 34,716 24,428 3.82%
-
NP to SH 31,184 24,990 9,123 1,904 -12,288 31,732 20,720 6.48%
-
Tax Rate 6.31% -3.58% 0.00% 52.18% - 24.88% 35.02% -
Total Cost 116,056 40,410 46,100 879,084 71,114 529,288 752,172 -24.96%
-
Net Worth 707,228 814,684 503,048 494,503 512,126 556,594 50,023,048 -48.03%
Dividend
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 707,228 814,684 503,048 494,503 512,126 556,594 50,023,048 -48.03%
NOSH 1,443,323 1,413,323 701,774 2,574,200 2,573,500 2,348,500 2,348,500 -7.20%
Ratio Analysis
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 21.18% 38.21% 16.50% 0.27% -22.73% 6.16% 3.15% -
ROE 4.41% 3.07% 1.81% 0.39% -2.40% 5.70% 0.04% -
Per Share
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 10.20 4.66 8.01 34.24 2.25 24.02 33.07 -16.53%
EPS 2.16 1.84 1.42 0.08 -0.48 1.36 0.88 14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.58 0.73 0.1921 0.199 0.237 21.30 -43.99%
Adjusted Per Share Value based on latest NOSH - 2,574,200
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 8.83 3.92 3.31 52.85 3.47 33.82 46.57 -22.55%
EPS 1.87 1.50 0.55 0.11 -0.74 1.90 1.24 6.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4241 0.4885 0.3016 0.2965 0.3071 0.3337 29.9945 -48.03%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.185 0.215 0.20 0.03 0.045 0.035 0.045 -
P/RPS 1.81 4.62 2.50 0.09 2.00 0.15 0.14 48.19%
P/EPS 8.56 12.08 15.11 40.56 -9.42 2.59 5.10 8.28%
EY 11.68 8.27 6.62 2.47 -10.61 38.60 19.61 -7.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.27 0.16 0.23 0.15 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/02/23 24/02/22 23/02/21 30/08/19 30/08/18 28/08/17 30/08/16 -
Price 0.19 0.215 0.20 0.23 0.04 0.045 0.04 -
P/RPS 1.86 4.62 2.50 0.67 1.78 0.19 0.12 52.38%
P/EPS 8.79 12.08 15.11 310.96 -8.38 3.33 4.53 10.72%
EY 11.37 8.27 6.62 0.32 -11.94 30.03 22.06 -9.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.27 1.20 0.20 0.19 0.00 -

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