[MAG] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -401.97%
YoY- -6306.76%
View:
Show?
Quarter Result
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 14,616 19,027 172,270 15,058 78,220 93,018 239,722 -34.93%
PBT 7,172 2,038 -1,808 -9,459 106 -4,666 14,604 -10.34%
Tax -484 0 -548 -10 0 0 -3,775 -27.06%
NP 6,688 2,038 -2,356 -9,469 106 -4,666 10,829 -7.13%
-
NP to SH 6,689 2,041 -2,520 -9,186 148 -4,506 9,820 -5.72%
-
Tax Rate 6.75% 0.00% - - 0.00% - 25.85% -
Total Cost 7,928 16,989 174,626 24,527 78,114 97,684 228,893 -40.34%
-
Net Worth 814,684 503,048 494,503 512,126 556,594 50,023,048 469,700 8.82%
Dividend
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 4,697 -
Div Payout % - - - - - - 47.83% -
Equity
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 814,684 503,048 494,503 512,126 556,594 50,023,048 469,700 8.82%
NOSH 1,413,323 701,774 2,574,200 2,573,500 2,348,500 2,348,500 2,348,500 -7.50%
Ratio Analysis
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 45.76% 10.71% -1.37% -62.88% 0.14% -5.02% 4.52% -
ROE 0.82% 0.41% -0.51% -1.79% 0.03% -0.01% 2.09% -
Per Share
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1.04 2.76 6.69 0.59 3.33 3.96 10.21 -29.59%
EPS 0.48 0.30 -0.10 -0.38 0.01 0.19 0.42 2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.58 0.73 0.1921 0.199 0.237 21.30 0.20 17.76%
Adjusted Per Share Value based on latest NOSH - 2,573,500
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 0.88 1.14 10.33 0.90 4.69 5.58 14.37 -34.88%
EPS 0.40 0.12 -0.15 -0.55 0.01 -0.27 0.59 -5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.4885 0.3016 0.2965 0.3071 0.3337 29.9945 0.2816 8.83%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.215 0.20 0.03 0.045 0.035 0.045 0.07 -
P/RPS 20.66 7.24 0.45 7.69 1.05 1.14 0.69 68.57%
P/EPS 45.15 67.53 -30.65 -12.61 555.39 -23.45 16.74 16.46%
EY 2.21 1.48 -3.26 -7.93 0.18 -4.26 5.97 -14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 0.37 0.27 0.16 0.23 0.15 0.00 0.35 0.85%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/02/22 23/02/21 30/08/19 30/08/18 28/08/17 30/08/16 26/08/15 -
Price 0.215 0.20 0.23 0.04 0.045 0.04 0.06 -
P/RPS 20.66 7.24 3.44 6.84 1.35 1.01 0.59 72.67%
P/EPS 45.15 67.53 -234.95 -11.21 714.07 -20.85 14.35 19.25%
EY 2.21 1.48 -0.43 -8.92 0.14 -4.80 6.97 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.37 0.27 1.20 0.20 0.19 0.00 0.30 3.27%

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