[MAG] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Announcement Date
15-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 50.95%
YoY- 4379.32%
Quarter Report
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Revenue 164,156 114,495 74,946 55,958 40,786 314,315 459,452 -12.81%
PBT 22,550 26,314 23,655 12,611 -14,473 13,471 16,127 4.56%
Tax -2,753 -2,506 -3,745 0 -16 -2,949 -6,101 -10.06%
NP 19,797 23,808 19,910 12,611 -14,489 10,522 10,026 9.49%
-
NP to SH 21,447 23,815 19,914 12,624 -13,683 9,739 8,446 13.22%
-
Tax Rate 12.21% 9.52% 15.83% 0.00% - 21.89% 37.83% -
Total Cost 144,359 90,687 55,036 43,347 55,275 303,793 449,426 -14.04%
-
Net Worth 797,305 776,024 783,469 526,878 504,405 549,548 50,962,451 -42.53%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 797,305 776,024 783,469 526,878 504,405 549,548 50,962,451 -42.53%
NOSH 1,651,160 1,587,655 1,428,323 751,774 2,573,500 2,348,500 2,348,500 -4.58%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 12.06% 20.79% 26.57% 22.54% -35.52% 3.35% 2.18% -
ROE 2.69% 3.07% 2.54% 2.40% -2.71% 1.77% 0.02% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 10.09 7.52 5.26 7.65 1.58 13.38 19.56 -8.44%
EPS 1.33 1.62 1.45 1.91 -0.54 0.41 0.36 19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.55 0.72 0.196 0.234 21.70 -39.65%
Adjusted Per Share Value based on latest NOSH - 751,774
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 9.83 6.86 4.49 3.35 2.44 18.82 27.51 -12.81%
EPS 1.28 1.43 1.19 0.76 -0.82 0.58 0.51 13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4775 0.4647 0.4692 0.3155 0.3021 0.3291 30.5193 -42.53%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 -
Price 0.19 0.18 0.20 0.20 0.04 0.05 0.035 -
P/RPS 1.88 2.39 3.80 2.62 2.52 0.37 0.18 36.70%
P/EPS 14.42 11.50 14.31 11.59 -7.52 12.06 9.73 5.38%
EY 6.94 8.70 6.99 8.63 -13.29 8.29 10.28 -5.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.36 0.28 0.20 0.21 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 30/05/24 30/05/23 26/05/22 15/06/21 29/11/18 30/11/17 30/11/16 -
Price 0.185 0.19 0.19 0.195 0.04 0.05 0.03 -
P/RPS 1.83 2.53 3.61 2.55 2.52 0.37 0.15 39.56%
P/EPS 14.04 12.14 13.59 11.30 -7.52 12.06 8.34 7.18%
EY 7.12 8.24 7.36 8.85 -13.29 8.29 11.99 -6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.35 0.27 0.20 0.21 0.00 -

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