[MAG] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 166.11%
YoY- 5.73%
View:
Show?
Annualized Quarter Result
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Revenue 47,374 1,073,824 55,656 815,128 1,181,128 1,552,948 0 -
PBT 9,469 17,136 11,536 92,000 93,852 240,904 -632 -
Tax 0 -2,976 0 -22,992 -26,332 -57,732 0 -
NP 9,469 14,160 11,536 69,008 67,520 183,172 -632 -
-
NP to SH 9,483 13,888 12,168 62,872 59,464 167,796 -632 -
-
Tax Rate 0.00% 17.37% 0.00% 24.99% 28.06% 23.96% - -
Total Cost 37,905 1,059,664 44,120 746,120 1,113,608 1,369,776 632 73.56%
-
Net Worth 491,331 499,266 502,254 565,988 504,927 445,268 -1,484 -
Dividend
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Net Worth 491,331 499,266 502,254 565,988 504,927 445,268 -1,484 -
NOSH 666,774 2,574,200 2,573,500 2,348,500 2,348,500 2,343,519 148,500 22.41%
Ratio Analysis
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
NP Margin 19.99% 1.32% 20.73% 8.47% 5.72% 11.80% 0.00% -
ROE 1.93% 2.78% 2.42% 11.11% 11.78% 37.68% 0.00% -
Per Share
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
RPS 7.23 41.73 2.23 34.71 50.29 66.27 0.00 -
EPS 1.52 0.56 0.48 2.68 2.52 7.16 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.194 0.201 0.241 0.215 0.19 -0.01 -
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
RPS 2.84 64.47 3.34 48.94 70.91 93.24 0.00 -
EPS 0.57 0.83 0.73 3.77 3.57 10.07 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.295 0.2998 0.3016 0.3398 0.3032 0.2673 -0.0009 -
Price Multiplier on Financial Quarter End Date
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Date 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 -
Price 0.205 0.03 0.06 0.045 0.06 0.12 0.015 -
P/RPS 2.83 0.07 2.69 0.13 0.12 0.18 0.00 -
P/EPS 14.16 5.56 12.32 1.68 2.37 1.68 -3.52 -
EY 7.06 17.99 8.12 59.49 42.20 59.67 -28.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.15 0.30 0.19 0.28 0.63 0.00 -
Price Multiplier on Announcement Date
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Date 27/11/20 31/05/19 31/05/18 31/05/17 01/09/16 26/08/15 28/06/13 -
Price 0.215 0.025 0.05 0.04 0.04 0.06 0.015 -
P/RPS 2.97 0.06 2.24 0.12 0.08 0.09 0.00 -
P/EPS 14.85 4.63 10.27 1.49 1.58 0.84 -3.52 -
EY 6.73 21.59 9.74 66.93 63.30 119.33 -28.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.13 0.25 0.17 0.19 0.32 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