[MAG] YoY Quarter Result on 30-Sep-2017 [#3]

Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -4239.86%
YoY- -220.11%
View:
Show?
Quarter Result
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Revenue 42,249 5,348 11,814 32,313 71,152 0 0 -
PBT 11,595 4,260 -7,898 -9,635 -2,670 -377 -75 -
Tax -4,177 0 -6 2,799 482 0 -1,738 9.75%
NP 7,418 4,260 -7,904 -6,836 -2,188 -377 -1,813 -
-
NP to SH 7,419 4,261 -7,539 -6,127 -1,914 -377 -1,813 -
-
Tax Rate 36.02% 0.00% - - - - - -
Total Cost 34,831 1,088 19,718 39,149 73,340 377 1,813 36.85%
-
Net Worth 783,469 526,878 504,405 549,548 50,962,451 -2,969 2,972 80.72%
Dividend
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Net Worth 783,469 526,878 504,405 549,548 50,962,451 -2,969 2,972 80.72%
NOSH 1,428,323 751,774 2,573,500 2,348,500 2,348,500 148,500 148,606 27.15%
Ratio Analysis
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
NP Margin 17.56% 79.66% -66.90% -21.16% -3.08% 0.00% 0.00% -
ROE 0.95% 0.81% -1.49% -1.11% 0.00% 0.00% -61.00% -
Per Share
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
RPS 2.97 0.73 0.46 1.38 3.03 0.00 0.00 -
EPS 0.52 0.58 -0.29 -0.26 -0.08 -0.25 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.72 0.196 0.234 21.70 -0.02 0.02 42.17%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
RPS 2.53 0.32 0.71 1.94 4.26 0.00 0.00 -
EPS 0.44 0.26 -0.45 -0.37 -0.11 -0.02 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4693 0.3156 0.3021 0.3292 30.5245 -0.0018 0.0018 80.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Date 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 31/10/13 31/10/12 -
Price 0.20 0.20 0.04 0.05 0.035 0.015 0.015 -
P/RPS 6.74 27.37 8.71 3.63 1.16 0.00 0.00 -
P/EPS 38.40 34.35 -13.65 -19.17 -42.95 -5.91 -1.23 -
EY 2.60 2.91 -7.32 -5.22 -2.33 -16.92 -81.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.20 0.21 0.00 0.00 0.75 -7.49%
Price Multiplier on Announcement Date
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Date 26/05/22 15/06/21 29/11/18 30/11/17 30/11/16 17/12/13 27/12/12 -
Price 0.19 0.195 0.04 0.05 0.03 0.015 0.015 -
P/RPS 6.41 26.68 8.71 3.63 0.99 0.00 0.00 -
P/EPS 36.48 33.49 -13.65 -19.17 -36.81 -5.91 -1.23 -
EY 2.74 2.99 -7.32 -5.22 -2.72 -16.92 -81.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.20 0.21 0.00 0.00 0.75 -7.77%

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