[MAG] YoY TTM Result on 31-Mar-2019 [#1]

Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 1.87%
YoY- -16.24%
Quarter Report
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 147,720 68,040 109,782 569,543 167,592 676,557 1,049,257 -26.02%
PBT 28,231 9,040 -91,111 -24,573 -11,263 38,259 88,380 -16.09%
Tax -9,495 -353 145 379 -9,885 -11,006 -24,100 -13.34%
NP 18,736 8,687 -90,966 -24,194 -21,148 27,253 64,280 -17.26%
-
NP to SH 18,742 8,701 -90,322 -22,506 -19,362 24,478 57,930 -15.92%
-
Tax Rate 33.63% 3.90% - - - 28.77% 27.27% -
Total Cost 128,984 59,353 200,748 593,737 188,740 649,304 984,977 -26.84%
-
Net Worth 707,228 872,352 491,331 499,266 502,254 565,988 507,331 5.24%
Dividend
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 707,228 872,352 491,331 499,266 502,254 565,988 507,331 5.24%
NOSH 1,443,323 1,393,323 666,774 2,574,200 2,573,500 2,348,500 2,348,500 -7.21%
Ratio Analysis
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 12.68% 12.77% -82.86% -4.25% -12.62% 4.03% 6.13% -
ROE 2.65% 1.00% -18.38% -4.51% -3.86% 4.32% 11.42% -
Per Share
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 10.23 5.23 16.76 22.13 6.71 28.81 44.47 -20.22%
EPS 1.30 0.67 -13.79 -0.87 -0.77 1.04 2.45 -9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.67 0.75 0.194 0.201 0.241 0.215 13.50%
Adjusted Per Share Value based on latest NOSH - 2,574,200
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 8.85 4.08 6.58 34.11 10.04 40.52 62.85 -26.02%
EPS 1.12 0.52 -5.41 -1.35 -1.16 1.47 3.47 -15.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4236 0.5225 0.2943 0.299 0.3008 0.339 0.3039 5.23%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.175 0.175 0.205 0.03 0.06 0.045 0.06 -
P/RPS 1.71 3.35 1.22 0.14 0.89 0.16 0.13 48.61%
P/EPS 13.48 26.19 -1.49 -3.43 -7.74 4.32 2.44 30.05%
EY 7.42 3.82 -67.26 -29.15 -12.91 23.16 40.92 -23.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.27 0.15 0.30 0.19 0.28 3.93%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/11/22 30/11/21 27/11/20 31/05/19 31/05/18 31/05/17 01/09/16 -
Price 0.19 0.195 0.215 0.025 0.05 0.04 0.04 -
P/RPS 1.86 3.73 1.28 0.11 0.75 0.14 0.09 59.30%
P/EPS 14.63 29.18 -1.56 -2.86 -6.45 3.84 1.63 40.13%
EY 6.83 3.43 -64.13 -34.98 -15.50 26.06 61.37 -28.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.29 0.29 0.13 0.25 0.17 0.19 11.69%

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