[MAG] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 18.93%
YoY- -33.24%
View:
Show?
TTM Result
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
Revenue 50,610 726,755 104,430 661,759 902,553 1,096,515 0 -
PBT 8,351 -16,922 -20,828 43,009 69,110 112,942 -325 -
Tax 0 -159 -9,895 -11,006 -20,325 -29,541 0 -
NP 8,351 -17,081 -30,723 32,003 48,785 83,401 -325 -
-
NP to SH 8,363 -15,840 -28,696 29,112 43,604 75,936 -325 -
-
Tax Rate 0.00% - - 25.59% 29.41% 26.16% - -
Total Cost 42,259 743,836 135,153 629,756 853,768 1,013,114 325 92.63%
-
Net Worth 503,048 494,503 512,126 556,594 49,803,158 469,700 -1,484 -
Dividend
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
Div - - - - - 4,697 - -
Div Payout % - - - - - 6.19% - -
Equity
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
Net Worth 503,048 494,503 512,126 556,594 49,803,158 469,700 -1,484 -
NOSH 701,774 2,574,200 2,573,500 2,348,500 2,348,500 2,348,500 148,500 23.26%
Ratio Analysis
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
NP Margin 16.50% -2.35% -29.42% 4.84% 5.41% 7.61% 0.00% -
ROE 1.66% -3.20% -5.60% 5.23% 0.09% 16.17% 0.00% -
Per Share
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
RPS 7.34 28.23 4.06 28.18 38.06 46.69 0.00 -
EPS 1.21 -0.62 -1.12 1.24 1.84 3.23 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.73 0.1921 0.199 0.237 21.00 0.20 -0.01 -
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
RPS 3.03 43.58 6.26 39.68 54.12 65.75 0.00 -
EPS 0.50 -0.95 -1.72 1.75 2.61 4.55 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.3016 0.2965 0.3071 0.3337 29.8627 0.2816 -0.0009 -
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
Date 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/07/13 -
Price 0.20 0.03 0.045 0.035 0.045 0.07 0.015 -
P/RPS 2.72 0.11 1.11 0.12 0.12 0.15 0.00 -
P/EPS 16.48 -4.88 -4.04 2.82 2.45 2.16 -6.85 -
EY 6.07 -20.51 -24.78 35.42 40.86 46.19 -14.59 -
DY 0.00 0.00 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.27 0.16 0.23 0.15 0.00 0.35 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
Date 23/02/21 30/08/19 30/08/18 28/08/17 30/08/16 26/08/15 - -
Price 0.20 0.23 0.04 0.045 0.04 0.06 0.00 -
P/RPS 2.72 0.81 0.99 0.16 0.11 0.13 0.00 -
P/EPS 16.48 -37.38 -3.59 3.63 2.18 1.86 0.00 -
EY 6.07 -2.68 -27.88 27.55 45.97 53.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.27 1.20 0.20 0.19 0.00 0.30 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