[MAG] YoY Quarter Result on 31-Mar-2019 [#1]

Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 137.52%
YoY- 14.14%
Quarter Report
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 30,361 18,081 15,129 268,456 13,914 203,782 295,282 -29.51%
PBT 7,749 4,888 5,055 4,284 2,884 23,000 23,463 -15.66%
Tax -724 916 0 -744 0 -5,748 -6,583 -28.77%
NP 7,025 5,804 5,055 3,540 2,884 17,252 16,880 -12.60%
-
NP to SH 7,027 5,806 5,073 3,472 3,042 15,718 14,866 -10.88%
-
Tax Rate 9.34% -18.74% 0.00% 17.37% 0.00% 24.99% 28.06% -
Total Cost 23,336 12,277 10,074 264,916 11,030 186,530 278,402 -31.69%
-
Net Worth 707,228 872,352 491,331 499,266 502,254 565,988 504,927 5.31%
Dividend
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 707,228 872,352 491,331 499,266 502,254 565,988 504,927 5.31%
NOSH 1,443,323 1,393,323 666,774 2,574,200 2,573,500 2,348,500 2,348,500 -7.21%
Ratio Analysis
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 23.14% 32.10% 33.41% 1.32% 20.73% 8.47% 5.72% -
ROE 0.99% 0.67% 1.03% 0.70% 0.61% 2.78% 2.94% -
Per Share
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 2.10 1.39 2.31 10.43 0.56 8.68 12.57 -24.05%
EPS 0.49 0.45 0.77 0.14 0.12 0.67 0.63 -3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.67 0.75 0.194 0.201 0.241 0.215 13.50%
Adjusted Per Share Value based on latest NOSH - 2,574,200
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1.82 1.08 0.91 16.10 0.83 12.22 17.71 -29.51%
EPS 0.42 0.35 0.30 0.21 0.18 0.94 0.89 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4241 0.5231 0.2946 0.2994 0.3012 0.3394 0.3028 5.31%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.175 0.175 0.205 0.03 0.06 0.045 0.06 -
P/RPS 8.32 12.60 8.88 0.29 10.78 0.52 0.48 55.05%
P/EPS 35.94 39.24 26.47 22.24 49.29 6.72 9.48 22.73%
EY 2.78 2.55 3.78 4.50 2.03 14.87 10.55 -18.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.27 0.15 0.30 0.19 0.28 3.93%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/11/22 30/11/21 27/11/20 31/05/19 31/05/18 31/05/17 01/09/16 -
Price 0.19 0.195 0.215 0.025 0.05 0.04 0.04 -
P/RPS 9.03 14.04 9.31 0.24 8.98 0.46 0.32 67.11%
P/EPS 39.03 43.73 27.76 18.53 41.07 5.98 6.32 32.30%
EY 2.56 2.29 3.60 5.40 2.43 16.73 15.82 -24.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.29 0.29 0.13 0.25 0.17 0.19 11.69%

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