[MAG] YoY Quarter Result on 30-Sep-2016 [#3]

Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 57.52%
YoY- -110.6%
View:
Show?
Quarter Result
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Revenue 5,348 11,814 32,313 71,152 0 0 41 67.69%
PBT 4,260 -7,898 -9,635 -2,670 -377 -75 -906 -
Tax 0 -6 2,799 482 0 -1,738 -630 -
NP 4,260 -7,904 -6,836 -2,188 -377 -1,813 -1,536 -
-
NP to SH 4,261 -7,539 -6,127 -1,914 -377 -1,813 -1,536 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 1,088 19,718 39,149 73,340 377 1,813 1,577 -3.86%
-
Net Worth 526,878 504,405 549,548 50,962,451 -2,969 2,972 1,466 86.74%
Dividend
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 526,878 504,405 549,548 50,962,451 -2,969 2,972 1,466 86.74%
NOSH 751,774 2,573,500 2,348,500 2,348,500 148,500 148,606 48,888 33.65%
Ratio Analysis
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 79.66% -66.90% -21.16% -3.08% 0.00% 0.00% -3,746.34% -
ROE 0.81% -1.49% -1.11% 0.00% 0.00% -61.00% -104.73% -
Per Share
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
RPS 0.73 0.46 1.38 3.03 0.00 0.00 0.08 26.44%
EPS 0.58 -0.29 -0.26 -0.08 -0.25 -1.22 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.196 0.234 21.70 -0.02 0.02 0.03 40.11%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
RPS 0.32 0.71 1.94 4.26 0.00 0.00 0.00 -
EPS 0.26 -0.45 -0.37 -0.11 -0.02 -0.11 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3157 0.3023 0.3293 30.5406 -0.0018 0.0018 0.0009 86.25%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Date 31/03/21 28/09/18 29/09/17 30/09/16 31/10/13 31/10/12 31/10/11 -
Price 0.20 0.04 0.05 0.035 0.015 0.015 0.10 -
P/RPS 27.37 8.71 3.63 1.16 0.00 0.00 119.24 -14.46%
P/EPS 34.35 -13.65 -19.17 -42.95 -5.91 -1.23 -3.18 -
EY 2.91 -7.32 -5.22 -2.33 -16.92 -81.33 -31.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.21 0.00 0.00 0.75 3.33 -23.10%
Price Multiplier on Announcement Date
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Date 15/06/21 29/11/18 30/11/17 30/11/16 17/12/13 27/12/12 30/03/12 -
Price 0.195 0.04 0.05 0.03 0.015 0.015 0.17 -
P/RPS 26.68 8.71 3.63 0.99 0.00 0.00 202.71 -19.36%
P/EPS 33.49 -13.65 -19.17 -36.81 -5.91 -1.23 -5.41 -
EY 2.99 -7.32 -5.22 -2.72 -16.92 -81.33 -18.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.21 0.00 0.00 0.75 5.67 -27.61%

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