[MAG] YoY Quarter Result on 30-Jun-2021 [#4]

Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -179.96%
YoY- -320.66%
Quarter Report
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 87,142 60,494 25,584 274,215 43,145 308,605 269,701 -13.98%
PBT 19,503 1,715 -2,146 -11,500 -4,618 22,595 24,109 -2.78%
Tax -8,830 -4,110 -1,269 1,139 -12,684 -5,740 -7,093 2.96%
NP 10,673 -2,395 -3,415 -10,361 -17,302 16,855 17,016 -6.02%
-
NP to SH 10,678 -2,393 -3,407 -9,253 -16,425 15,180 15,190 -4.58%
-
Tax Rate 45.28% 239.65% - - - 25.40% 29.42% -
Total Cost 76,469 62,889 28,999 284,576 60,447 291,750 252,685 -14.72%
-
Net Worth 762,203 721,661 541,277 494,112 514,321 551,897 52,836,585 -43.16%
Dividend
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 762,203 721,661 541,277 494,112 514,321 551,897 52,836,585 -43.16%
NOSH 1,590,838 1,443,323 751,774 2,573,500 2,348,500 2,348,500 2,348,292 -5.05%
Ratio Analysis
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.25% -3.96% -13.35% -3.78% -40.10% 5.46% 6.31% -
ROE 1.40% -0.33% -0.63% -1.87% -3.19% 2.75% 0.03% -
Per Share
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.49 4.19 3.40 10.66 1.84 13.14 11.48 -9.36%
EPS 0.67 -0.17 -0.45 -0.36 -0.70 0.65 0.65 0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.72 0.192 0.219 0.235 22.50 -40.12%
Adjusted Per Share Value based on latest NOSH - 751,774
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.22 3.62 1.53 16.42 2.58 18.48 16.15 -13.97%
EPS 0.64 -0.14 -0.20 -0.55 -0.98 0.91 0.91 -4.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4565 0.4322 0.3242 0.296 0.3081 0.3306 31.647 -43.16%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/06/23 30/06/22 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.215 0.18 0.195 0.035 0.045 0.03 0.065 -
P/RPS 3.92 4.29 5.73 0.33 2.45 0.23 0.57 29.31%
P/EPS 31.97 -108.57 -43.03 -9.73 -6.43 4.64 10.05 16.68%
EY 3.13 -0.92 -2.32 -10.27 -15.54 21.55 9.95 -14.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.27 0.18 0.21 0.13 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/08/23 30/08/22 30/09/21 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.205 0.18 0.175 0.035 0.06 0.03 0.06 -
P/RPS 3.74 4.29 5.14 0.33 3.27 0.23 0.52 30.08%
P/EPS 30.49 -108.57 -38.61 -9.73 -8.58 4.64 9.28 17.18%
EY 3.28 -0.92 -2.59 -10.27 -11.66 21.55 10.78 -14.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.24 0.18 0.27 0.13 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