[MAG] YoY Quarter Result on 31-Jul-2013 [#2]

Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ--%
YoY- -20.14%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 78,220 93,018 239,722 0 0 76 21,835 20.24%
PBT 106 -4,666 14,604 -167 -139 -587 -230 -
Tax 0 0 -3,775 0 426 -650 0 -
NP 106 -4,666 10,829 -167 287 -1,237 -230 -
-
NP to SH 148 -4,506 9,820 -167 -139 -1,237 -230 -
-
Tax Rate 0.00% - 25.85% - - - - -
Total Cost 78,114 97,684 228,893 167 -287 1,313 22,065 20.04%
-
Net Worth 556,594 50,023,048 469,700 -1,484 3,010 4,439 0 -
Dividend
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - 4,697 - - - - -
Div Payout % - - 47.83% - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 556,594 50,023,048 469,700 -1,484 3,010 4,439 0 -
NOSH 2,348,500 2,348,500 2,348,500 148,500 150,526 147,979 133,750 51.29%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 0.14% -5.02% 4.52% 0.00% 0.00% -1,627.63% -1.05% -
ROE 0.03% -0.01% 2.09% 0.00% -4.62% -27.86% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 3.33 3.96 10.21 0.00 0.00 0.05 16.33 -20.52%
EPS 0.01 0.19 0.42 -0.11 0.19 -0.87 -0.17 -
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.237 21.30 0.20 -0.01 0.02 0.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 148,500
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 4.69 5.57 14.36 0.00 0.00 0.00 1.31 20.23%
EPS 0.01 -0.27 0.59 -0.01 -0.01 -0.07 -0.01 -
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.3334 29.9618 0.2813 -0.0009 0.0018 0.0027 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.035 0.045 0.07 0.015 0.05 0.12 0.04 -
P/RPS 1.05 1.14 0.69 0.00 0.00 233.65 0.25 23.04%
P/EPS 555.39 -23.45 16.74 -13.34 -54.15 -14.36 -23.26 -
EY 0.18 -4.26 5.97 -7.50 -1.85 -6.97 -4.30 -
DY 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.00 0.35 0.00 2.50 4.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/08/17 30/08/16 26/08/15 27/09/13 26/09/12 30/09/11 28/09/10 -
Price 0.045 0.04 0.06 0.015 0.05 0.14 0.05 -
P/RPS 1.35 1.01 0.59 0.00 0.00 272.59 0.31 23.68%
P/EPS 714.07 -20.85 14.35 -13.34 -54.15 -16.75 -29.08 -
EY 0.14 -4.80 6.97 -7.50 -1.85 -5.97 -3.44 -
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.30 0.00 2.50 4.67 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