[MAG] YoY Quarter Result on 31-Mar-2015 [#1]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 322.06%
YoY- 1052.09%
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Revenue 13,914 203,782 295,282 388,237 0 0 88 107.78%
PBT 2,884 23,000 23,463 60,226 -158 -219 -459 -
Tax 0 -5,748 -6,583 -14,433 0 225 -324 -
NP 2,884 17,252 16,880 45,793 -158 6 -783 -
-
NP to SH 3,042 15,718 14,866 41,949 -158 6 -783 -
-
Tax Rate 0.00% 24.99% 28.06% 23.96% - - - -
Total Cost 11,030 186,530 278,402 342,444 158 -6 871 44.29%
-
Net Worth 502,254 565,988 504,927 445,268 -1,484 1,319 6,356 87.97%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 502,254 565,988 504,927 445,268 -1,484 1,319 6,356 87.97%
NOSH 2,573,500 2,348,500 2,348,500 2,343,519 148,500 65,999 158,909 49.51%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 20.73% 8.47% 5.72% 11.80% 0.00% 0.00% -889.77% -
ROE 0.61% 2.78% 2.94% 9.42% 0.00% 0.45% -12.32% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 0.56 8.68 12.57 16.57 0.00 0.00 0.06 38.07%
EPS 0.12 0.67 0.63 1.79 -0.11 0.00 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.201 0.241 0.215 0.19 -0.01 0.02 0.04 26.26%
Adjusted Per Share Value based on latest NOSH - 2,343,519
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 0.83 12.21 17.70 23.27 0.00 0.00 0.01 89.31%
EPS 0.18 0.94 0.89 2.51 -0.01 0.00 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.301 0.3392 0.3026 0.2668 -0.0009 0.0008 0.0038 88.04%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 29/04/11 -
Price 0.06 0.045 0.06 0.12 0.015 0.16 0.16 -
P/RPS 10.78 0.52 0.48 0.72 0.00 0.00 288.93 -37.81%
P/EPS 49.29 6.72 9.48 6.70 -14.10 1,760.00 -32.47 -
EY 2.03 14.87 10.55 14.92 -7.09 0.06 -3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.19 0.28 0.63 0.00 8.00 4.00 -31.21%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 31/05/18 31/05/17 01/09/16 26/08/15 28/06/13 29/06/12 29/06/11 -
Price 0.05 0.04 0.04 0.06 0.015 0.06 0.16 -
P/RPS 8.98 0.46 0.32 0.36 0.00 0.00 288.93 -39.43%
P/EPS 41.07 5.98 6.32 3.35 -14.10 660.00 -32.47 -
EY 2.43 16.73 15.82 29.83 -7.09 0.15 -3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.19 0.32 0.00 3.00 4.00 -32.99%

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