[MAG] YoY Quarter Result on 30-Sep-2020 [#1]

Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 228.56%
YoY- 188.6%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 46,985 30,361 18,081 15,129 268,456 13,914 203,782 -20.19%
PBT 6,601 7,749 4,888 5,055 4,284 2,884 23,000 -17.46%
Tax -176 -724 916 0 -744 0 -5,748 -41.49%
NP 6,425 7,025 5,804 5,055 3,540 2,884 17,252 -14.08%
-
NP to SH 6,426 7,027 5,806 5,073 3,472 3,042 15,718 -12.84%
-
Tax Rate 2.67% 9.34% -18.74% 0.00% 17.37% 0.00% 24.99% -
Total Cost 40,560 23,336 12,277 10,074 264,916 11,030 186,530 -20.91%
-
Net Worth 751,623 707,228 872,352 491,331 499,266 502,254 565,988 4.45%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 751,623 707,228 872,352 491,331 499,266 502,254 565,988 4.45%
NOSH 1,599,367 1,443,323 1,393,323 666,774 2,574,200 2,573,500 2,348,500 -5.73%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 13.67% 23.14% 32.10% 33.41% 1.32% 20.73% 8.47% -
ROE 0.85% 0.99% 0.67% 1.03% 0.70% 0.61% 2.78% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.94 2.10 1.39 2.31 10.43 0.56 8.68 -15.33%
EPS 0.40 0.49 0.45 0.77 0.14 0.12 0.67 -7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.49 0.67 0.75 0.194 0.201 0.241 10.81%
Adjusted Per Share Value based on latest NOSH - 666,774
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.82 1.82 1.08 0.91 16.10 0.83 12.22 -20.18%
EPS 0.39 0.42 0.35 0.30 0.21 0.18 0.94 -12.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4507 0.4241 0.5231 0.2946 0.2994 0.3012 0.3394 4.45%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.195 0.175 0.175 0.205 0.03 0.06 0.045 -
P/RPS 6.64 8.32 12.60 8.88 0.29 10.78 0.52 47.93%
P/EPS 48.53 35.94 39.24 26.47 22.24 49.29 6.72 35.52%
EY 2.06 2.78 2.55 3.78 4.50 2.03 14.87 -26.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.26 0.27 0.15 0.30 0.19 12.55%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/11/23 30/11/22 30/11/21 27/11/20 31/05/19 31/05/18 31/05/17 -
Price 0.19 0.19 0.195 0.215 0.025 0.05 0.04 -
P/RPS 6.47 9.03 14.04 9.31 0.24 8.98 0.46 50.15%
P/EPS 47.28 39.03 43.73 27.76 18.53 41.07 5.98 37.42%
EY 2.11 2.56 2.29 3.60 5.40 2.43 16.73 -27.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.29 0.29 0.13 0.25 0.17 14.06%

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