[MAG] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 145.5%
YoY- -80.65%
View:
Show?
Cumulative Result
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 18,081 31,583 268,456 13,914 203,782 295,282 388,237 -37.58%
PBT 4,888 6,313 4,284 2,884 23,000 23,463 60,226 -32.01%
Tax 916 0 -744 0 -5,748 -6,583 -14,433 -
NP 5,804 6,313 3,540 2,884 17,252 16,880 45,793 -27.19%
-
NP to SH 5,806 6,322 3,472 3,042 15,718 14,866 41,949 -26.20%
-
Tax Rate -18.74% 0.00% 17.37% 0.00% 24.99% 28.06% 23.96% -
Total Cost 12,277 25,270 264,916 11,030 186,530 278,402 342,444 -40.04%
-
Net Worth 872,352 491,331 499,266 502,254 565,988 504,927 445,268 10.88%
Dividend
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 872,352 491,331 499,266 502,254 565,988 504,927 445,268 10.88%
NOSH 1,393,323 666,774 2,574,200 2,573,500 2,348,500 2,348,500 2,343,519 -7.68%
Ratio Analysis
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 32.10% 19.99% 1.32% 20.73% 8.47% 5.72% 11.80% -
ROE 0.67% 1.29% 0.70% 0.61% 2.78% 2.94% 9.42% -
Per Share
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.39 4.82 10.43 0.56 8.68 12.57 16.57 -31.67%
EPS 0.45 1.01 0.14 0.12 0.67 0.63 1.79 -19.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.75 0.194 0.201 0.241 0.215 0.19 21.37%
Adjusted Per Share Value based on latest NOSH - 2,573,500
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.08 1.89 16.09 0.83 12.21 17.70 23.27 -37.61%
EPS 0.35 0.38 0.21 0.18 0.94 0.89 2.51 -26.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5228 0.2944 0.2992 0.301 0.3392 0.3026 0.2668 10.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.175 0.205 0.03 0.06 0.045 0.06 0.12 -
P/RPS 12.60 4.25 0.29 10.78 0.52 0.48 0.72 55.25%
P/EPS 39.24 21.24 22.24 49.29 6.72 9.48 6.70 31.21%
EY 2.55 4.71 4.50 2.03 14.87 10.55 14.92 -23.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.15 0.30 0.19 0.28 0.63 -12.71%
Price Multiplier on Announcement Date
30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/11/21 27/11/20 31/05/19 31/05/18 31/05/17 01/09/16 26/08/15 -
Price 0.195 0.215 0.025 0.05 0.04 0.04 0.06 -
P/RPS 14.04 4.46 0.24 8.98 0.46 0.32 0.36 75.59%
P/EPS 43.73 22.28 18.53 41.07 5.98 6.32 3.35 48.41%
EY 2.29 4.49 5.40 2.43 16.73 15.82 29.83 -32.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.13 0.25 0.17 0.19 0.32 -1.50%

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