[MAG] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ--%
YoY- 9.22%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 564,004 776,600 1,255,918 0 0 328 97,288 28.90%
PBT 46,212 37,594 148,760 -650 -716 -2,092 -2,186 -
Tax -11,496 -13,166 -35,516 0 1,336 -1,948 0 -
NP 34,716 24,428 113,244 -650 620 -4,040 -2,186 -
-
NP to SH 31,732 20,720 103,538 -650 -716 -4,040 -2,186 -
-
Tax Rate 24.88% 35.02% 23.87% - - - - -
Total Cost 529,288 752,172 1,142,674 650 -620 4,368 99,474 27.32%
-
Net Worth 556,594 50,023,048 470,627 -1,484 2,919 4,350 0 -
Dividend
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 556,594 50,023,048 470,627 -1,484 2,919 4,350 0 -
NOSH 2,348,500 2,348,500 2,353,136 148,500 145,999 145,032 152,499 48.45%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 6.16% 3.15% 9.02% 0.00% 0.00% -1,231.71% -2.25% -
ROE 5.70% 0.04% 22.00% 0.00% -24.52% -92.85% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 24.02 33.07 53.37 0.00 0.00 0.23 63.80 -13.16%
EPS 1.36 0.88 4.40 -0.44 0.40 -2.86 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.237 21.30 0.20 -0.01 0.02 0.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 148,500
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 33.78 46.52 75.22 0.00 0.00 0.02 5.83 28.89%
EPS 1.90 1.24 6.20 -0.04 -0.04 -0.24 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3334 29.9618 0.2819 -0.0009 0.0017 0.0026 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.035 0.045 0.07 0.015 0.05 0.12 0.04 -
P/RPS 0.15 0.14 0.13 0.00 0.00 53.06 0.06 14.15%
P/EPS 2.59 5.10 1.59 -3.43 -10.20 -4.31 -2.79 -
EY 38.60 19.61 62.86 -29.18 -9.81 -23.21 -35.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.00 0.35 0.00 2.50 4.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/08/17 30/08/16 26/08/15 27/09/13 26/09/12 30/09/11 28/09/10 -
Price 0.045 0.04 0.06 0.015 0.05 0.14 0.05 -
P/RPS 0.19 0.12 0.11 0.00 0.00 61.90 0.08 13.31%
P/EPS 3.33 4.53 1.36 -3.43 -10.20 -5.03 -3.49 -
EY 30.03 22.06 73.33 -29.18 -9.81 -19.90 -28.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.30 0.00 2.50 4.67 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