[MNHLDG] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 41,002 27,059 25,133 29,108 26,074 0 0 - QoQ % 51.53% 7.66% -13.66% 11.64% 0.00% 0.00% - Horiz. % 157.25% 103.78% 96.39% 111.64% 100.00% - -
PBT 3,474 1,629 -602 2,547 3,886 0 0 - QoQ % 113.26% 370.60% -123.64% -34.46% 0.00% 0.00% - Horiz. % 89.40% 41.92% -15.49% 65.54% 100.00% - -
Tax -895 -434 -488 -659 -1,378 0 0 - QoQ % -106.22% 11.07% 25.95% 52.18% 0.00% 0.00% - Horiz. % 64.95% 31.49% 35.41% 47.82% 100.00% - -
NP 2,579 1,195 -1,090 1,888 2,508 0 0 - QoQ % 115.82% 209.63% -157.73% -24.72% 0.00% 0.00% - Horiz. % 102.83% 47.65% -43.46% 75.28% 100.00% - -
NP to SH 2,581 1,195 -1,090 1,888 2,508 0 0 - QoQ % 115.98% 209.63% -157.73% -24.72% 0.00% 0.00% - Horiz. % 102.91% 47.65% -43.46% 75.28% 100.00% - -
Tax Rate 25.76 % 26.64 % - % 25.87 % 35.46 % - % - % - QoQ % -3.30% 0.00% 0.00% -27.04% 0.00% 0.00% - Horiz. % 72.65% 75.13% 0.00% 72.96% 100.00% - -
Total Cost 38,423 25,864 26,223 27,220 23,566 0 0 - QoQ % 48.56% -1.37% -3.66% 15.51% 0.00% 0.00% - Horiz. % 163.04% 109.75% 111.27% 115.51% 100.00% - -
Net Worth 65,399 61,312 61,312 45,780 42,509 - - - QoQ % 6.67% 0.00% 33.93% 7.69% 0.00% 0.00% - Horiz. % 153.85% 144.23% 144.23% 107.69% 100.00% - -
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 65,399 61,312 61,312 45,780 42,509 - - - QoQ % 6.67% 0.00% 33.93% 7.69% 0.00% 0.00% - Horiz. % 153.85% 144.23% 144.23% 107.69% 100.00% - -
NOSH 408,750 408,750 408,750 327,000 327,000 - - - QoQ % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% - Horiz. % 125.00% 125.00% 125.00% 100.00% 100.00% - -
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.29 % 4.42 % -4.34 % 6.49 % 9.62 % - % - % - QoQ % 42.31% 201.84% -166.87% -32.54% 0.00% 0.00% - Horiz. % 65.38% 45.95% -45.11% 67.46% 100.00% - -
ROE 3.95 % 1.95 % -1.78 % 4.12 % 5.90 % - % - % - QoQ % 102.56% 209.55% -143.20% -30.17% 0.00% 0.00% - Horiz. % 66.95% 33.05% -30.17% 69.83% 100.00% - -
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.03 6.62 6.15 8.90 7.97 - - - QoQ % 51.51% 7.64% -30.90% 11.67% 0.00% 0.00% - Horiz. % 125.85% 83.06% 77.16% 111.67% 100.00% - -
EPS 0.63 0.29 -0.27 0.58 0.77 0.00 0.00 - QoQ % 117.24% 207.41% -146.55% -24.68% 0.00% 0.00% - Horiz. % 81.82% 37.66% -35.06% 75.32% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1600 0.1500 0.1500 0.1400 0.1300 - 0.1200 21.08% QoQ % 6.67% 0.00% 7.14% 7.69% 0.00% 0.00% - Horiz. % 133.33% 125.00% 125.00% 116.67% 108.33% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 445,175 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 9.21 6.08 5.65 6.54 5.86 - - - QoQ % 51.48% 7.61% -13.61% 11.60% 0.00% 0.00% - Horiz. % 157.17% 103.75% 96.42% 111.60% 100.00% - -
EPS 0.58 0.27 -0.24 0.42 0.56 0.00 0.00 - QoQ % 114.81% 212.50% -157.14% -25.00% 0.00% 0.00% - Horiz. % 103.57% 48.21% -42.86% 75.00% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1469 0.1377 0.1377 0.1028 0.0955 - 0.1200 14.39% QoQ % 6.68% 0.00% 33.95% 7.64% 0.00% 0.00% - Horiz. % 122.42% 114.75% 114.75% 85.67% 79.58% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 - - - - -
Price 0.2800 0.2050 0.2250 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.79 3.10 3.66 0.00 0.00 0.00 0.00 - QoQ % -10.00% -15.30% 0.00% 0.00% 0.00% 0.00% - Horiz. % 76.23% 84.70% 100.00% - - - -
P/EPS 44.34 70.12 -84.38 0.00 0.00 0.00 0.00 - QoQ % -36.77% 183.10% 0.00% 0.00% 0.00% 0.00% - Horiz. % -52.55% -83.10% 100.00% - - - -
EY 2.26 1.43 -1.19 0.00 0.00 0.00 0.00 - QoQ % 58.04% 220.17% 0.00% 0.00% 0.00% 0.00% - Horiz. % -189.92% -120.17% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.75 1.37 1.50 0.00 0.00 0.00 0.00 - QoQ % 27.74% -8.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 116.67% 91.33% 100.00% - - - -
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 23/11/22 29/08/22 30/05/22 - - - -
Price 0.3600 0.2200 0.2100 0.2050 0.0000 0.0000 0.0000 -
P/RPS 3.59 3.32 3.42 2.30 0.00 0.00 0.00 - QoQ % 8.13% -2.92% 48.70% 0.00% 0.00% 0.00% - Horiz. % 156.09% 144.35% 148.70% 100.00% - - -
P/EPS 57.01 75.25 -78.75 35.51 0.00 0.00 0.00 - QoQ % -24.24% 195.56% -321.77% 0.00% 0.00% 0.00% - Horiz. % 160.55% 211.91% -221.77% 100.00% - - -
EY 1.75 1.33 -1.27 2.82 0.00 0.00 0.00 - QoQ % 31.58% 204.72% -145.04% 0.00% 0.00% 0.00% - Horiz. % 62.06% 47.16% -45.04% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.25 1.47 1.40 1.46 0.00 0.00 0.00 - QoQ % 53.06% 5.00% -4.11% 0.00% 0.00% 0.00% - Horiz. % 154.11% 100.68% 95.89% 100.00% - - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment