[MAG] YoY Quarter Result on 30-Jun-2016 [#2]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -130.31%
YoY- -145.89%
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
Revenue 172,270 15,058 78,220 93,018 239,722 0 0 -
PBT -1,808 -9,459 106 -4,666 14,604 -167 -139 44.89%
Tax -548 -10 0 0 -3,775 0 426 -
NP -2,356 -9,469 106 -4,666 10,829 -167 287 -
-
NP to SH -2,520 -9,186 148 -4,506 9,820 -167 -139 52.02%
-
Tax Rate - - 0.00% - 25.85% - - -
Total Cost 174,626 24,527 78,114 97,684 228,893 167 -287 -
-
Net Worth 494,503 512,126 556,594 50,023,048 469,700 -1,484 3,010 109.06%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
Div - - - - 4,697 - - -
Div Payout % - - - - 47.83% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
Net Worth 494,503 512,126 556,594 50,023,048 469,700 -1,484 3,010 109.06%
NOSH 2,574,200 2,573,500 2,348,500 2,348,500 2,348,500 148,500 150,526 50.74%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
NP Margin -1.37% -62.88% 0.14% -5.02% 4.52% 0.00% 0.00% -
ROE -0.51% -1.79% 0.03% -0.01% 2.09% 0.00% -4.62% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
RPS 6.69 0.59 3.33 3.96 10.21 0.00 0.00 -
EPS -0.10 -0.38 0.01 0.19 0.42 -0.11 0.19 -
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.1921 0.199 0.237 21.30 0.20 -0.01 0.02 38.68%
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
RPS 10.32 0.90 4.69 5.57 14.36 0.00 0.00 -
EPS -0.15 -0.55 0.01 -0.27 0.59 -0.01 -0.01 47.91%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.2962 0.3067 0.3334 29.9618 0.2813 -0.0009 0.0018 109.11%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 -
Price 0.03 0.045 0.035 0.045 0.07 0.015 0.05 -
P/RPS 0.45 7.69 1.05 1.14 0.69 0.00 0.00 -
P/EPS -30.65 -12.61 555.39 -23.45 16.74 -13.34 -54.15 -7.89%
EY -3.26 -7.93 0.18 -4.26 5.97 -7.50 -1.85 8.53%
DY 0.00 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.16 0.23 0.15 0.00 0.35 0.00 2.50 -32.79%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 CAGR
Date 30/08/19 30/08/18 28/08/17 30/08/16 26/08/15 27/09/13 26/09/12 -
Price 0.23 0.04 0.045 0.04 0.06 0.015 0.05 -
P/RPS 3.44 6.84 1.35 1.01 0.59 0.00 0.00 -
P/EPS -234.95 -11.21 714.07 -20.85 14.35 -13.34 -54.15 23.63%
EY -0.43 -8.92 0.14 -4.80 6.97 -7.50 -1.85 -19.01%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.20 0.20 0.19 0.00 0.30 0.00 2.50 -10.06%

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