[MAG] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -38.62%
YoY- 15.31%
View:
Show?
Cumulative Result
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Revenue 74,946 55,958 40,786 314,315 459,452 0 0 -
PBT 23,655 12,611 -14,473 13,471 16,127 -702 -448 -
Tax -3,745 0 -16 -2,949 -6,101 0 -1,487 10.30%
NP 19,910 12,611 -14,489 10,522 10,026 -702 -1,935 -
-
NP to SH 19,914 12,624 -13,683 9,739 8,446 -702 -1,935 -
-
Tax Rate 15.83% 0.00% - 21.89% 37.83% - - -
Total Cost 55,036 43,347 55,275 303,793 449,426 702 1,935 42.67%
-
Net Worth 783,469 526,878 504,405 549,548 50,962,451 -2,969 2,931 80.99%
Dividend
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Net Worth 783,469 526,878 504,405 549,548 50,962,451 -2,969 2,931 80.99%
NOSH 1,428,323 751,774 2,573,500 2,348,500 2,348,500 148,500 146,590 27.34%
Ratio Analysis
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
NP Margin 26.57% 22.54% -35.52% 3.35% 2.18% 0.00% 0.00% -
ROE 2.54% 2.40% -2.71% 1.77% 0.02% 0.00% -66.00% -
Per Share
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
RPS 5.26 7.65 1.58 13.38 19.56 0.00 0.00 -
EPS 1.45 1.91 -0.54 0.41 0.36 -0.47 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.72 0.196 0.234 21.70 -0.02 0.02 42.17%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
RPS 4.49 3.35 2.44 18.83 27.52 0.00 0.00 -
EPS 1.19 0.76 -0.82 0.58 0.51 -0.04 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4693 0.3156 0.3021 0.3292 30.5245 -0.0018 0.0018 80.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Date 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 31/10/13 31/10/12 -
Price 0.20 0.20 0.04 0.05 0.035 0.015 0.015 -
P/RPS 3.80 2.62 2.52 0.37 0.18 0.00 0.00 -
P/EPS 14.31 11.59 -7.52 12.06 9.73 -3.17 -1.14 -
EY 6.99 8.63 -13.29 8.29 10.28 -31.52 -88.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.20 0.21 0.00 0.00 0.75 -7.49%
Price Multiplier on Announcement Date
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Date 26/05/22 15/06/21 29/11/18 30/11/17 30/11/16 17/12/13 27/12/12 -
Price 0.19 0.195 0.04 0.05 0.03 0.015 0.015 -
P/RPS 3.61 2.55 2.52 0.37 0.15 0.00 0.00 -
P/EPS 13.59 11.30 -7.52 12.06 8.34 -3.17 -1.14 -
EY 7.36 8.85 -13.29 8.29 11.99 -31.52 -88.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.20 0.21 0.00 0.00 0.75 -7.77%

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