[MAG] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Announcement Date
01-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -30.05%
YoY- -64.56%
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Revenue 1,073,824 55,656 815,128 1,181,128 1,552,948 0 820 182.10%
PBT 17,136 11,536 92,000 93,852 240,904 -632 -876 -
Tax -2,976 0 -22,992 -26,332 -57,732 0 900 -
NP 14,160 11,536 69,008 67,520 183,172 -632 24 151.40%
-
NP to SH 13,888 12,168 62,872 59,464 167,796 -632 92 106.46%
-
Tax Rate 17.37% 0.00% 24.99% 28.06% 23.96% - - -
Total Cost 1,059,664 44,120 746,120 1,113,608 1,369,776 632 796 182.77%
-
Net Worth 499,266 502,254 565,988 504,927 445,268 -1,484 0 -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Net Worth 499,266 502,254 565,988 504,927 445,268 -1,484 0 -
NOSH 2,574,200 2,573,500 2,348,500 2,348,500 2,343,519 148,500 143,675 51.73%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
NP Margin 1.32% 20.73% 8.47% 5.72% 11.80% 0.00% 2.93% -
ROE 2.78% 2.42% 11.11% 11.78% 37.68% 0.00% 0.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
RPS 41.73 2.23 34.71 50.29 66.27 0.00 0.57 85.96%
EPS 0.56 0.48 2.68 2.52 7.16 -0.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.201 0.241 0.215 0.19 -0.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
RPS 64.31 3.33 48.81 70.73 93.00 0.00 0.05 181.37%
EPS 0.83 0.73 3.77 3.56 10.05 -0.04 0.01 89.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.299 0.3008 0.3389 0.3024 0.2667 -0.0009 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 -
Price 0.03 0.06 0.045 0.06 0.12 0.015 0.16 -
P/RPS 0.07 2.69 0.13 0.12 0.18 0.00 28.03 -57.93%
P/EPS 5.56 12.32 1.68 2.37 1.68 -3.52 249.87 -42.29%
EY 17.99 8.12 59.49 42.20 59.67 -28.37 0.40 73.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.30 0.19 0.28 0.63 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Date 31/05/19 31/05/18 31/05/17 01/09/16 26/08/15 28/06/13 29/06/12 -
Price 0.025 0.05 0.04 0.04 0.06 0.015 0.06 -
P/RPS 0.06 2.24 0.12 0.08 0.09 0.00 10.51 -52.59%
P/EPS 4.63 10.27 1.49 1.58 0.84 -3.52 93.70 -35.24%
EY 21.59 9.74 66.93 63.30 119.33 -28.37 1.07 54.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.25 0.17 0.19 0.32 0.00 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