[MAG] YoY Annualized Quarter Result on 30-Sep-2022 [#1]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 60.42%
YoY- 21.03%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 187,940 121,444 72,324 47,374 1,073,824 55,656 815,128 -20.19%
PBT 26,404 30,996 19,552 9,469 17,136 11,536 92,000 -17.46%
Tax -704 -2,896 3,664 0 -2,976 0 -22,992 -41.49%
NP 25,700 28,100 23,216 9,469 14,160 11,536 69,008 -14.08%
-
NP to SH 25,704 28,108 23,224 9,483 13,888 12,168 62,872 -12.84%
-
Tax Rate 2.67% 9.34% -18.74% 0.00% 17.37% 0.00% 24.99% -
Total Cost 162,240 93,344 49,108 37,905 1,059,664 44,120 746,120 -20.91%
-
Net Worth 751,623 707,228 872,352 491,331 499,266 502,254 565,988 4.45%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 751,623 707,228 872,352 491,331 499,266 502,254 565,988 4.45%
NOSH 1,599,367 1,443,323 1,393,323 666,774 2,574,200 2,573,500 2,348,500 -5.73%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 13.67% 23.14% 32.10% 19.99% 1.32% 20.73% 8.47% -
ROE 3.42% 3.97% 2.66% 1.93% 2.78% 2.42% 11.11% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.75 8.41 5.55 7.23 41.73 2.23 34.71 -15.34%
EPS 1.60 1.96 1.80 1.52 0.56 0.48 2.68 -7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.49 0.67 0.75 0.194 0.201 0.241 10.81%
Adjusted Per Share Value based on latest NOSH - 1,443,323
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.29 7.30 4.34 2.85 64.51 3.34 48.97 -20.19%
EPS 1.54 1.69 1.40 0.57 0.83 0.73 3.78 -12.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4515 0.4249 0.5241 0.2952 0.2999 0.3017 0.34 4.45%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.195 0.175 0.175 0.205 0.03 0.06 0.045 -
P/RPS 1.66 2.08 3.15 2.83 0.07 2.69 0.13 47.93%
P/EPS 12.13 8.99 9.81 14.16 5.56 12.32 1.68 35.51%
EY 8.24 11.13 10.19 7.06 17.99 8.12 59.49 -26.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.26 0.27 0.15 0.30 0.19 12.55%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/11/23 30/11/22 30/11/21 27/11/20 31/05/19 31/05/18 31/05/17 -
Price 0.19 0.19 0.195 0.215 0.025 0.05 0.04 -
P/RPS 1.62 2.26 3.51 2.97 0.06 2.24 0.12 49.20%
P/EPS 11.82 9.76 10.93 14.85 4.63 10.27 1.49 37.49%
EY 8.46 10.25 9.15 6.73 21.59 9.74 66.93 -27.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.29 0.29 0.13 0.25 0.17 14.06%

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