[MAG] YoY TTM Result on 30-Sep-2022 [#1]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 6.97%
YoY- 115.4%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 218,261 147,720 68,040 109,782 569,543 167,592 676,557 -15.96%
PBT 44,669 28,231 9,040 -91,111 -24,573 -11,263 38,259 2.41%
Tax -10,788 -9,495 -353 145 379 -9,885 -11,006 -0.30%
NP 33,881 18,736 8,687 -90,966 -24,194 -21,148 27,253 3.40%
-
NP to SH 33,894 18,742 8,701 -90,322 -22,506 -19,362 24,478 5.13%
-
Tax Rate 24.15% 33.63% 3.90% - - - 28.77% -
Total Cost 184,380 128,984 59,353 200,748 593,737 188,740 649,304 -17.59%
-
Net Worth 751,623 707,228 872,352 491,331 499,266 502,254 565,988 4.45%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 751,623 707,228 872,352 491,331 499,266 502,254 565,988 4.45%
NOSH 1,599,367 1,443,323 1,393,323 666,774 2,574,200 2,573,500 2,348,500 -5.73%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 15.52% 12.68% 12.77% -82.86% -4.25% -12.62% 4.03% -
ROE 4.51% 2.65% 1.00% -18.38% -4.51% -3.86% 4.32% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 13.65 10.23 5.23 16.76 22.13 6.71 28.81 -10.84%
EPS 2.12 1.30 0.67 -13.79 -0.87 -0.77 1.04 11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.49 0.67 0.75 0.194 0.201 0.241 10.81%
Adjusted Per Share Value based on latest NOSH - 1,443,323
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 13.11 8.87 4.09 6.60 34.22 10.07 40.64 -15.96%
EPS 2.04 1.13 0.52 -5.43 -1.35 -1.16 1.47 5.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4515 0.4249 0.5241 0.2952 0.2999 0.3017 0.34 4.45%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.195 0.175 0.175 0.205 0.03 0.06 0.045 -
P/RPS 1.43 1.71 3.35 1.22 0.14 0.89 0.16 40.03%
P/EPS 9.20 13.48 26.19 -1.49 -3.43 -7.74 4.32 12.32%
EY 10.87 7.42 3.82 -67.26 -29.15 -12.91 23.16 -10.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.26 0.27 0.15 0.30 0.19 12.55%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/11/23 30/11/22 30/11/21 27/11/20 31/05/19 31/05/18 31/05/17 -
Price 0.19 0.19 0.195 0.215 0.025 0.05 0.04 -
P/RPS 1.39 1.86 3.73 1.28 0.11 0.75 0.14 42.32%
P/EPS 8.96 14.63 29.18 -1.56 -2.86 -6.45 3.84 13.91%
EY 11.15 6.83 3.43 -64.13 -34.98 -15.50 26.06 -12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.29 0.29 0.13 0.25 0.17 14.06%

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