[MAG] YoY Annualized Quarter Result on 31-Dec-2022 [#2]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 10.94%
YoY- 24.79%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 196,734 147,234 65,394 55,210 881,452 57,944 564,004 -14.94%
PBT 29,990 33,278 24,120 9,110 4,952 -13,150 46,212 -6.42%
Tax -3,392 -2,100 864 0 -2,584 -20 -11,496 -17.10%
NP 26,598 31,178 24,984 9,110 2,368 -13,170 34,716 -4.01%
-
NP to SH 29,898 31,184 24,990 9,123 1,904 -12,288 31,732 -0.91%
-
Tax Rate 11.31% 6.31% -3.58% 0.00% 52.18% - 24.88% -
Total Cost 170,136 116,056 40,410 46,100 879,084 71,114 529,288 -16.00%
-
Net Worth 783,754 707,228 814,684 503,048 494,503 512,126 556,594 5.40%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 783,754 707,228 814,684 503,048 494,503 512,126 556,594 5.40%
NOSH 1,599,692 1,443,323 1,413,323 701,774 2,574,200 2,573,500 2,348,500 -5.73%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 13.52% 21.18% 38.21% 16.50% 0.27% -22.73% 6.16% -
ROE 3.81% 4.41% 3.07% 1.81% 0.39% -2.40% 5.70% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.30 10.20 4.66 8.01 34.24 2.25 24.02 -9.77%
EPS 1.88 2.16 1.84 1.42 0.08 -0.48 1.36 5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.58 0.73 0.1921 0.199 0.237 11.80%
Adjusted Per Share Value based on latest NOSH - 1,443,323
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.82 8.85 3.93 3.32 52.97 3.48 33.89 -14.94%
EPS 1.80 1.87 1.50 0.55 0.11 -0.74 1.91 -0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.471 0.425 0.4896 0.3023 0.2972 0.3078 0.3345 5.40%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.19 0.185 0.215 0.20 0.03 0.045 0.035 -
P/RPS 1.54 1.81 4.62 2.50 0.09 2.00 0.15 43.03%
P/EPS 10.16 8.56 12.08 15.11 40.56 -9.42 2.59 23.37%
EY 9.84 11.68 8.27 6.62 2.47 -10.61 38.60 -18.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.37 0.27 0.16 0.23 0.15 15.81%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/02/24 28/02/23 24/02/22 23/02/21 30/08/19 30/08/18 28/08/17 -
Price 0.20 0.19 0.215 0.20 0.23 0.04 0.045 -
P/RPS 1.63 1.86 4.62 2.50 0.67 1.78 0.19 39.14%
P/EPS 10.70 8.79 12.08 15.11 310.96 -8.38 3.33 19.64%
EY 9.35 11.37 8.27 6.62 0.32 -11.94 30.03 -16.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.37 0.27 1.20 0.20 0.19 12.54%

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