[MAG] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -301.97%
YoY- -138.72%
View:
Show?
Cumulative Result
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 32,697 50,610 440,726 28,972 282,002 388,300 627,959 -36.49%
PBT 12,060 8,351 2,476 -6,575 23,106 18,797 74,380 -24.38%
Tax 432 0 -1,292 -10 -5,748 -6,583 -17,758 -
NP 12,492 8,351 1,184 -6,585 17,358 12,214 56,622 -20.71%
-
NP to SH 12,495 8,363 952 -6,144 15,866 10,360 51,769 -19.61%
-
Tax Rate -3.58% 0.00% 52.18% - 24.88% 35.02% 23.87% -
Total Cost 20,205 42,259 439,542 35,557 264,644 376,086 571,337 -40.15%
-
Net Worth 814,684 503,048 494,503 512,126 556,594 50,023,048 470,627 8.79%
Dividend
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 814,684 503,048 494,503 512,126 556,594 50,023,048 470,627 8.79%
NOSH 1,413,323 701,774 2,574,200 2,573,500 2,348,500 2,348,500 2,353,136 -7.53%
Ratio Analysis
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 38.21% 16.50% 0.27% -22.73% 6.16% 3.15% 9.02% -
ROE 1.53% 1.66% 0.19% -1.20% 2.85% 0.02% 11.00% -
Per Share
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.33 7.34 17.12 1.13 12.01 16.53 26.69 -31.24%
EPS 0.92 1.30 0.04 -0.24 0.68 0.44 2.20 -12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.73 0.1921 0.199 0.237 21.30 0.20 17.76%
Adjusted Per Share Value based on latest NOSH - 2,573,500
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1.96 3.03 26.40 1.74 16.89 23.26 37.61 -36.48%
EPS 0.75 0.50 0.06 -0.37 0.95 0.62 3.10 -19.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.488 0.3013 0.2962 0.3067 0.3334 29.9618 0.2819 8.79%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.215 0.20 0.03 0.045 0.035 0.045 0.07 -
P/RPS 9.24 2.72 0.18 4.00 0.29 0.27 0.26 73.06%
P/EPS 24.17 16.48 81.12 -18.85 5.18 10.20 3.18 36.55%
EY 4.14 6.07 1.23 -5.31 19.30 9.80 31.43 -26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.27 0.16 0.23 0.15 0.00 0.35 0.85%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/02/22 23/02/21 30/08/19 30/08/18 28/08/17 30/08/16 26/08/15 -
Price 0.215 0.20 0.23 0.04 0.045 0.04 0.06 -
P/RPS 9.24 2.72 1.34 3.55 0.37 0.24 0.22 77.56%
P/EPS 24.17 16.48 621.92 -16.75 6.66 9.07 2.73 39.79%
EY 4.14 6.07 0.16 -5.97 15.01 11.03 36.67 -28.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.27 1.20 0.20 0.19 0.00 0.30 3.27%

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