[MAG] YoY Quarter Result on 31-Dec-2022 [#2]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 21.92%
YoY- 28.08%
Quarter Report
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 51,382 43,256 14,616 19,027 172,270 15,058 78,220 -6.25%
PBT 8,394 8,890 7,172 2,038 -1,808 -9,459 106 95.79%
Tax -1,520 -326 -484 0 -548 -10 0 -
NP 6,874 8,564 6,688 2,038 -2,356 -9,469 106 89.87%
-
NP to SH 8,523 8,567 6,689 2,041 -2,520 -9,186 148 86.43%
-
Tax Rate 18.11% 3.67% 6.75% 0.00% - - 0.00% -
Total Cost 44,508 34,692 7,928 16,989 174,626 24,527 78,114 -8.28%
-
Net Worth 783,754 707,228 814,684 503,048 494,503 512,126 556,594 5.40%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 783,754 707,228 814,684 503,048 494,503 512,126 556,594 5.40%
NOSH 1,599,692 1,443,323 1,413,323 701,774 2,574,200 2,573,500 2,348,500 -5.73%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 13.38% 19.80% 45.76% 10.71% -1.37% -62.88% 0.14% -
ROE 1.09% 1.21% 0.82% 0.41% -0.51% -1.79% 0.03% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.21 3.00 1.04 2.76 6.69 0.59 3.33 -0.56%
EPS 0.53 0.59 0.48 0.30 -0.10 -0.38 0.01 84.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.58 0.73 0.1921 0.199 0.237 11.80%
Adjusted Per Share Value based on latest NOSH - 1,443,323
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.10 2.61 0.88 1.15 10.40 0.91 4.72 -6.25%
EPS 0.51 0.52 0.40 0.12 -0.15 -0.55 0.01 82.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4733 0.4271 0.492 0.3038 0.2986 0.3093 0.3361 5.40%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.19 0.185 0.215 0.20 0.03 0.045 0.035 -
P/RPS 5.91 6.17 20.66 7.24 0.45 7.69 1.05 30.41%
P/EPS 35.66 31.17 45.15 67.53 -30.65 -12.61 555.39 -34.42%
EY 2.80 3.21 2.21 1.48 -3.26 -7.93 0.18 52.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.37 0.27 0.16 0.23 0.15 15.81%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/02/24 28/02/23 24/02/22 23/02/21 30/08/19 30/08/18 28/08/17 -
Price 0.20 0.19 0.215 0.20 0.23 0.04 0.045 -
P/RPS 6.23 6.34 20.66 7.24 3.44 6.84 1.35 26.49%
P/EPS 37.53 32.01 45.15 67.53 -234.95 -11.21 714.07 -36.41%
EY 2.66 3.12 2.21 1.48 -0.43 -8.92 0.14 57.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.37 0.27 1.20 0.20 0.19 12.54%

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