[MAG] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -18.47%
YoY- -87.9%
View:
Show?
Cumulative Result
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Revenue 55,958 40,786 314,315 459,452 0 0 205 81.36%
PBT 12,611 -14,473 13,471 16,127 -702 -448 -1,952 -
Tax 0 -16 -2,949 -6,101 0 -1,487 -1,696 -
NP 12,611 -14,489 10,522 10,026 -702 -1,935 -3,648 -
-
NP to SH 12,624 -13,683 9,739 8,446 -702 -1,935 -3,648 -
-
Tax Rate 0.00% - 21.89% 37.83% - - - -
Total Cost 43,347 55,275 303,793 449,426 702 1,935 3,853 29.29%
-
Net Worth 526,878 504,405 549,548 50,962,451 -2,969 2,931 4,226 66.89%
Dividend
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 526,878 504,405 549,548 50,962,451 -2,969 2,931 4,226 66.89%
NOSH 751,774 2,573,500 2,348,500 2,348,500 148,500 146,590 140,890 19.44%
Ratio Analysis
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 22.54% -35.52% 3.35% 2.18% 0.00% 0.00% -1,779.51% -
ROE 2.40% -2.71% 1.77% 0.02% 0.00% -66.00% -86.31% -
Per Share
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
RPS 7.65 1.58 13.38 19.56 0.00 0.00 0.15 51.78%
EPS 1.91 -0.54 0.41 0.36 -0.47 -1.32 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.196 0.234 21.70 -0.02 0.02 0.03 40.11%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
RPS 3.35 2.44 18.83 27.52 0.00 0.00 0.01 85.35%
EPS 0.76 -0.82 0.58 0.51 -0.04 -0.12 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3156 0.3021 0.3292 30.5245 -0.0018 0.0018 0.0025 67.11%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Date 31/03/21 28/09/18 29/09/17 30/09/16 31/10/13 31/10/12 31/10/11 -
Price 0.20 0.04 0.05 0.035 0.015 0.015 0.10 -
P/RPS 2.62 2.52 0.37 0.18 0.00 0.00 68.73 -29.30%
P/EPS 11.59 -7.52 12.06 9.73 -3.17 -1.14 -3.86 -
EY 8.63 -13.29 8.29 10.28 -31.52 -88.00 -25.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.21 0.00 0.00 0.75 3.33 -23.10%
Price Multiplier on Announcement Date
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Date 15/06/21 29/11/18 30/11/17 30/11/16 17/12/13 27/12/12 30/03/12 -
Price 0.195 0.04 0.05 0.03 0.015 0.015 0.17 -
P/RPS 2.55 2.52 0.37 0.15 0.00 0.00 116.84 -33.36%
P/EPS 11.30 -7.52 12.06 8.34 -3.17 -1.14 -6.57 -
EY 8.85 -13.29 8.29 11.99 -31.52 -88.00 -15.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.21 0.00 0.00 0.75 5.67 -27.61%

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