[MAG] YoY TTM Result on 30-Jun-2023 [#4]

Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 61.01%
YoY- 96.88%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 201,637 135,440 65,088 315,001 357,460 768,057 1,142,212 -20.64%
PBT 45,817 25,370 9,207 -25,973 8,853 38,722 125,143 -12.53%
Tax -11,336 -7,855 -1,269 1,123 -15,633 -11,841 -31,950 -12.90%
NP 34,481 17,515 7,938 -24,850 -6,780 26,881 93,193 -12.41%
-
NP to SH 34,495 17,521 7,968 -22,936 -6,686 23,626 85,013 -11.32%
-
Tax Rate 24.74% 30.96% 13.78% - 176.58% 30.58% 25.53% -
Total Cost 167,156 117,925 57,150 339,851 364,240 741,176 1,049,019 -21.71%
-
Net Worth 762,203 721,661 541,277 494,112 514,321 551,897 52,836,585 -43.16%
Dividend
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 762,203 721,661 541,277 494,112 514,321 551,897 52,836,585 -43.16%
NOSH 1,590,838 1,443,323 751,774 2,573,500 2,348,500 2,348,500 2,348,500 -5.06%
Ratio Analysis
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 17.10% 12.93% 12.20% -7.89% -1.90% 3.50% 8.16% -
ROE 4.53% 2.43% 1.47% -4.64% -1.30% 4.28% 0.16% -
Per Share
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 12.70 9.38 8.66 12.24 15.22 32.70 48.64 -16.39%
EPS 2.17 1.21 1.06 -0.89 -0.28 1.01 3.62 -6.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.72 0.192 0.219 0.235 22.50 -40.12%
Adjusted Per Share Value based on latest NOSH - 1,590,838
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 12.08 8.11 3.90 18.87 21.41 46.00 68.41 -20.63%
EPS 2.07 1.05 0.48 -1.37 -0.40 1.42 5.09 -11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4565 0.4322 0.3242 0.296 0.3081 0.3306 31.647 -43.16%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/06/23 30/06/22 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.215 0.18 0.195 0.035 0.045 0.03 0.065 -
P/RPS 1.69 1.92 2.25 0.29 0.30 0.09 0.13 40.76%
P/EPS 9.90 14.83 18.40 -3.93 -15.81 2.98 1.80 25.51%
EY 10.10 6.74 5.44 -25.46 -6.33 33.53 55.70 -20.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.27 0.18 0.21 0.13 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/08/23 30/08/22 30/09/21 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.205 0.18 0.175 0.035 0.06 0.03 0.06 -
P/RPS 1.61 1.92 2.02 0.29 0.39 0.09 0.12 41.35%
P/EPS 9.44 14.83 16.51 -3.93 -21.08 2.98 1.66 26.07%
EY 10.60 6.74 6.06 -25.46 -4.74 33.53 60.34 -20.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.24 0.18 0.27 0.13 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