[MAG] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 29.62%
YoY- 44.8%
Quarter Report
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 176,360 63,629 50,610 726,755 104,430 661,759 902,553 -22.19%
PBT 29,949 14,174 8,351 -16,922 -20,828 43,009 69,110 -12.05%
Tax -9,337 -837 0 -159 -9,895 -11,006 -20,325 -11.26%
NP 20,612 13,337 8,351 -17,081 -30,723 32,003 48,785 -12.40%
-
NP to SH 20,620 13,349 8,363 -15,840 -28,696 29,112 43,604 -10.87%
-
Tax Rate 31.18% 5.91% 0.00% - - 25.59% 29.41% -
Total Cost 155,748 50,292 42,259 743,836 135,153 629,756 853,768 -23.00%
-
Net Worth 707,228 814,684 503,048 494,503 512,126 556,594 49,803,158 -47.99%
Dividend
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 707,228 814,684 503,048 494,503 512,126 556,594 49,803,158 -47.99%
NOSH 1,443,323 1,413,323 701,774 2,574,200 2,573,500 2,348,500 2,348,500 -7.20%
Ratio Analysis
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 11.69% 20.96% 16.50% -2.35% -29.42% 4.84% 5.41% -
ROE 2.92% 1.64% 1.66% -3.20% -5.60% 5.23% 0.09% -
Per Share
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 12.22 4.53 7.34 28.23 4.06 28.18 38.06 -16.02%
EPS 1.43 0.95 1.21 -0.62 -1.12 1.24 1.84 -3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.58 0.73 0.1921 0.199 0.237 21.00 -43.87%
Adjusted Per Share Value based on latest NOSH - 2,574,200
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 10.57 3.81 3.03 43.57 6.26 39.68 54.11 -22.19%
EPS 1.24 0.80 0.50 -0.95 -1.72 1.75 2.61 -10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.424 0.4884 0.3016 0.2965 0.307 0.3337 29.8598 -47.99%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.185 0.215 0.20 0.03 0.045 0.035 0.045 -
P/RPS 1.51 4.75 2.72 0.11 1.11 0.12 0.12 47.57%
P/EPS 12.95 22.62 16.48 -4.88 -4.04 2.82 2.45 29.16%
EY 7.72 4.42 6.07 -20.51 -24.78 35.42 40.86 -22.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.27 0.16 0.23 0.15 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/02/23 24/02/22 23/02/21 30/08/19 30/08/18 28/08/17 30/08/16 -
Price 0.19 0.215 0.20 0.23 0.04 0.045 0.04 -
P/RPS 1.55 4.75 2.72 0.81 0.99 0.16 0.11 50.16%
P/EPS 13.30 22.62 16.48 -37.38 -3.59 3.63 2.18 32.03%
EY 7.52 4.42 6.07 -2.68 -27.88 27.55 45.97 -24.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.27 1.20 0.20 0.19 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