[MAG] YoY Quarter Result on 31-Mar-2016 [#1]

Announcement Date
01-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -2.13%
YoY- -64.56%
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Revenue 268,456 13,914 203,782 295,282 388,237 0 0 -
PBT 4,284 2,884 23,000 23,463 60,226 -158 -219 -
Tax -744 0 -5,748 -6,583 -14,433 0 225 -
NP 3,540 2,884 17,252 16,880 45,793 -158 6 151.40%
-
NP to SH 3,472 3,042 15,718 14,866 41,949 -158 6 150.70%
-
Tax Rate 17.37% 0.00% 24.99% 28.06% 23.96% - - -
Total Cost 264,916 11,030 186,530 278,402 342,444 158 -6 -
-
Net Worth 499,266 502,254 565,988 504,927 445,268 -1,484 1,319 135.79%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Net Worth 499,266 502,254 565,988 504,927 445,268 -1,484 1,319 135.79%
NOSH 2,574,200 2,573,500 2,348,500 2,348,500 2,343,519 148,500 65,999 69.78%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
NP Margin 1.32% 20.73% 8.47% 5.72% 11.80% 0.00% 0.00% -
ROE 0.70% 0.61% 2.78% 2.94% 9.42% 0.00% 0.45% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
RPS 10.43 0.56 8.68 12.57 16.57 0.00 0.00 -
EPS 0.14 0.12 0.67 0.63 1.79 -0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.201 0.241 0.215 0.19 -0.01 0.02 38.86%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
RPS 16.08 0.83 12.20 17.68 23.25 0.00 0.00 -
EPS 0.21 0.18 0.94 0.89 2.51 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.299 0.3008 0.3389 0.3024 0.2667 -0.0009 0.0008 135.35%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 -
Price 0.03 0.06 0.045 0.06 0.12 0.015 0.16 -
P/RPS 0.29 10.78 0.52 0.48 0.72 0.00 0.00 -
P/EPS 22.24 49.29 6.72 9.48 6.70 -14.10 1,760.00 -46.82%
EY 4.50 2.03 14.87 10.55 14.92 -7.09 0.06 86.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.30 0.19 0.28 0.63 0.00 8.00 -43.70%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Date 31/05/19 31/05/18 31/05/17 01/09/16 26/08/15 28/06/13 29/06/12 -
Price 0.025 0.05 0.04 0.04 0.06 0.015 0.06 -
P/RPS 0.24 8.98 0.46 0.32 0.36 0.00 0.00 -
P/EPS 18.53 41.07 5.98 6.32 3.35 -14.10 660.00 -40.32%
EY 5.40 2.43 16.73 15.82 29.83 -7.09 0.15 67.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.25 0.17 0.19 0.32 0.00 3.00 -36.46%

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