[MAG] YoY Cumulative Quarter Result on 31-Dec-2023 [#2]

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 132.63%
YoY- -4.12%
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 98,367 73,617 32,697 50,610 440,726 28,972 282,002 -14.94%
PBT 14,995 16,639 12,060 8,351 2,476 -6,575 23,106 -6.42%
Tax -1,696 -1,050 432 0 -1,292 -10 -5,748 -17.10%
NP 13,299 15,589 12,492 8,351 1,184 -6,585 17,358 -4.01%
-
NP to SH 14,949 15,592 12,495 8,363 952 -6,144 15,866 -0.91%
-
Tax Rate 11.31% 6.31% -3.58% 0.00% 52.18% - 24.88% -
Total Cost 85,068 58,028 20,205 42,259 439,542 35,557 264,644 -16.00%
-
Net Worth 783,754 707,228 814,684 503,048 494,503 512,126 556,594 5.40%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 783,754 707,228 814,684 503,048 494,503 512,126 556,594 5.40%
NOSH 1,599,692 1,443,323 1,413,323 701,774 2,574,200 2,573,500 2,348,500 -5.73%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 13.52% 21.18% 38.21% 16.50% 0.27% -22.73% 6.16% -
ROE 1.91% 2.20% 1.53% 1.66% 0.19% -1.20% 2.85% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 6.15 5.10 2.33 7.34 17.12 1.13 12.01 -9.77%
EPS 0.94 1.08 0.92 1.30 0.04 -0.24 0.68 5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.58 0.73 0.1921 0.199 0.237 11.80%
Adjusted Per Share Value based on latest NOSH - 1,599,692
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 5.89 4.41 1.96 3.03 26.40 1.74 16.89 -14.94%
EPS 0.90 0.93 0.75 0.50 0.06 -0.37 0.95 -0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4694 0.4236 0.488 0.3013 0.2962 0.3067 0.3334 5.39%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.19 0.185 0.215 0.20 0.03 0.045 0.035 -
P/RPS 3.09 3.63 9.24 2.72 0.18 4.00 0.29 43.85%
P/EPS 20.33 17.13 24.17 16.48 81.12 -18.85 5.18 23.38%
EY 4.92 5.84 4.14 6.07 1.23 -5.31 19.30 -18.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.37 0.27 0.16 0.23 0.15 15.81%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/02/24 28/02/23 24/02/22 23/02/21 30/08/19 30/08/18 28/08/17 -
Price 0.20 0.19 0.215 0.20 0.23 0.04 0.045 -
P/RPS 3.25 3.73 9.24 2.72 1.34 3.55 0.37 39.64%
P/EPS 21.40 17.59 24.17 16.48 621.92 -16.75 6.66 19.64%
EY 4.67 5.69 4.14 6.07 0.16 -5.97 15.01 -16.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.37 0.27 1.20 0.20 0.19 12.54%

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