[MAG] YoY TTM Result on 31-Dec-2021 [#2]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 53.42%
YoY- 59.62%
Quarter Report
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 226,387 176,360 63,629 50,610 726,755 104,430 661,759 -15.19%
PBT 44,173 29,949 14,174 8,351 -16,922 -20,828 43,009 0.41%
Tax -11,982 -9,337 -837 0 -159 -9,895 -11,006 1.31%
NP 32,191 20,612 13,337 8,351 -17,081 -30,723 32,003 0.09%
-
NP to SH 33,850 20,620 13,349 8,363 -15,840 -28,696 29,112 2.34%
-
Tax Rate 27.13% 31.18% 5.91% 0.00% - - 25.59% -
Total Cost 194,196 155,748 50,292 42,259 743,836 135,153 629,756 -16.54%
-
Net Worth 783,754 707,228 814,684 503,048 494,503 512,126 556,594 5.40%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 783,754 707,228 814,684 503,048 494,503 512,126 556,594 5.40%
NOSH 1,599,692 1,443,323 1,413,323 701,774 2,574,200 2,573,500 2,348,500 -5.73%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.22% 11.69% 20.96% 16.50% -2.35% -29.42% 4.84% -
ROE 4.32% 2.92% 1.64% 1.66% -3.20% -5.60% 5.23% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 14.15 12.22 4.53 7.34 28.23 4.06 28.18 -10.04%
EPS 2.12 1.43 0.95 1.21 -0.62 -1.12 1.24 8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.58 0.73 0.1921 0.199 0.237 11.80%
Adjusted Per Share Value based on latest NOSH - 1,413,323
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 13.57 10.57 3.82 3.03 43.58 6.26 39.68 -15.20%
EPS 2.03 1.24 0.80 0.50 -0.95 -1.72 1.75 2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4699 0.4241 0.4885 0.3016 0.2965 0.3071 0.3337 5.40%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.19 0.185 0.215 0.20 0.03 0.045 0.035 -
P/RPS 1.34 1.51 4.75 2.72 0.11 1.11 0.12 44.89%
P/EPS 8.98 12.95 22.62 16.48 -4.88 -4.04 2.82 19.48%
EY 11.14 7.72 4.42 6.07 -20.51 -24.78 35.42 -16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.37 0.27 0.16 0.23 0.15 15.81%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/02/24 28/02/23 24/02/22 23/02/21 30/08/19 30/08/18 28/08/17 -
Price 0.20 0.19 0.215 0.20 0.23 0.04 0.045 -
P/RPS 1.41 1.55 4.75 2.72 0.81 0.99 0.16 39.71%
P/EPS 9.45 13.30 22.62 16.48 -37.38 -3.59 3.63 15.84%
EY 10.58 7.52 4.42 6.07 -2.68 -27.88 27.55 -13.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.37 0.27 1.20 0.20 0.19 12.54%

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