[MFGROUP] QoQ Quarter Result on 2022-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/23 30/09/22 31/08/22 31/03/22 28/02/22 30/09/21 31/03/21 CAGR
Revenue 41,346 36,542 0 33,896 0 33,938 39,573 2.32% QoQ % 13.15% 0.00% 0.00% 0.00% 0.00% -14.24% - Horiz. % 104.48% 92.34% 0.00% 85.65% 0.00% 85.76% 100.00%
PBT 545 1,968 0 -434 0 1,317 1,108 -30.96% QoQ % -72.31% 0.00% 0.00% 0.00% 0.00% 18.86% - Horiz. % 49.19% 177.62% 0.00% -39.17% 0.00% 118.86% 100.00%
Tax 67 -172 0 -121 0 -684 -368 - QoQ % 138.95% 0.00% 0.00% 0.00% 0.00% -85.87% - Horiz. % -18.21% 46.74% -0.00% 32.88% -0.00% 185.87% 100.00%
NP 612 1,796 0 -555 0 633 740 -9.44% QoQ % -65.92% 0.00% 0.00% 0.00% 0.00% -14.46% - Horiz. % 82.70% 242.70% 0.00% -75.00% 0.00% 85.54% 100.00%
NP to SH 612 1,796 0 -555 0 633 740 -9.44% QoQ % -65.92% 0.00% 0.00% 0.00% 0.00% -14.46% - Horiz. % 82.70% 242.70% 0.00% -75.00% 0.00% 85.54% 100.00%
Tax Rate -12.29 % 8.74 % - % - % - % 51.94 % 33.21 % - QoQ % -240.62% 0.00% 0.00% 0.00% 0.00% 56.40% - Horiz. % -37.01% 26.32% 0.00% 0.00% 0.00% 156.40% 100.00%
Total Cost 40,734 34,746 0 34,451 0 33,305 38,833 2.53% QoQ % 17.23% 0.00% 0.00% 0.00% 0.00% -14.24% - Horiz. % 104.90% 89.48% 0.00% 88.72% 0.00% 85.76% 100.00%
Net Worth 21,086 20,478 - 18,687 19,230 19,230 18,623 6.70% QoQ % 2.97% 0.00% 0.00% -2.83% 0.00% 3.26% - Horiz. % 113.23% 109.97% 0.00% 100.34% 103.26% 103.26% 100.00%
Dividend 28/02/23 30/09/22 31/08/22 31/03/22 28/02/22 30/09/21 31/03/21 CAGR
Div - - - - - - 799 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 108.10 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 28/02/23 30/09/22 31/08/22 31/03/22 28/02/22 30/09/21 31/03/21 CAGR
Net Worth 21,086 20,478 - 18,687 19,230 19,230 18,623 6.70% QoQ % 2.97% 0.00% 0.00% -2.83% 0.00% 3.26% - Horiz. % 113.23% 109.97% 0.00% 100.34% 103.26% 103.26% 100.00%
NOSH 319,983 319,983 319,983 319,983 319,983 319,983 319,983 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 28/02/23 30/09/22 31/08/22 31/03/22 28/02/22 30/09/21 31/03/21 CAGR
NP Margin 1.48 % 4.91 % - % -1.64 % - % 1.87 % 1.87 % -11.50% QoQ % -69.86% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 79.14% 262.57% 0.00% -87.70% 0.00% 100.00% 100.00%
ROE 2.90 % 8.77 % - % -2.97 % - % 3.29 % 3.97 % -15.13% QoQ % -66.93% 0.00% 0.00% 0.00% 0.00% -17.13% - Horiz. % 73.05% 220.91% 0.00% -74.81% 0.00% 82.87% 100.00%
Per Share 28/02/23 30/09/22 31/08/22 31/03/22 28/02/22 30/09/21 31/03/21 CAGR
RPS 12.92 11.42 - 10.59 - 10.61 12.37 2.30% QoQ % 13.13% 0.00% 0.00% 0.00% 0.00% -14.23% - Horiz. % 104.45% 92.32% 0.00% 85.61% 0.00% 85.77% 100.00%
EPS 0.19 0.56 0.00 -0.17 0.00 0.20 0.23 -9.49% QoQ % -66.07% 0.00% 0.00% 0.00% 0.00% -13.04% - Horiz. % 82.61% 243.48% 0.00% -73.91% 0.00% 86.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0659 0.0640 - 0.0584 0.0601 0.0601 0.0582 6.70% QoQ % 2.97% 0.00% 0.00% -2.83% 0.00% 3.26% - Horiz. % 113.23% 109.97% 0.00% 100.34% 103.26% 103.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 319,983 28/02/23 30/09/22 31/08/22 31/03/22 28/02/22 30/09/21 31/03/21 CAGR
RPS 12.92 11.42 - 10.59 - 10.61 12.37 2.30% QoQ % 13.13% 0.00% 0.00% 0.00% 0.00% -14.23% - Horiz. % 104.45% 92.32% 0.00% 85.61% 0.00% 85.77% 100.00%
EPS 0.19 0.56 0.00 -0.17 0.00 0.20 0.23 -9.49% QoQ % -66.07% 0.00% 0.00% 0.00% 0.00% -13.04% - Horiz. % 82.61% 243.48% 0.00% -73.91% 0.00% 86.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0659 0.0640 - 0.0584 0.0601 0.0601 0.0582 6.70% QoQ % 2.97% 0.00% 0.00% -2.83% 0.00% 3.26% - Horiz. % 113.23% 109.97% 0.00% 100.34% 103.26% 103.26% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 30/09/22 31/08/22 31/03/22 28/02/22 30/09/21 31/03/21 CAGR
Date 28/02/23 30/09/22 30/08/22 31/03/22 28/02/22 30/09/21 31/03/21 -
Price 0.2400 0.2400 0.2400 0.2350 0.2350 0.2350 0.0000 -
P/RPS 1.86 2.10 0.00 2.22 0.00 2.22 0.00 - QoQ % -11.43% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.78% 94.59% 0.00% 100.00% 0.00% 100.00% -
P/EPS 125.48 42.76 0.00 -135.49 0.00 118.79 0.00 - QoQ % 193.45% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.63% 36.00% 0.00% -114.06% 0.00% 100.00% -
EY 0.80 2.34 0.00 -0.74 0.00 0.84 0.00 - QoQ % -65.81% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.24% 278.57% 0.00% -88.10% 0.00% 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 3.64 3.75 0.00 4.02 3.91 3.91 0.00 - QoQ % -2.93% 0.00% 0.00% 2.81% 0.00% 0.00% - Horiz. % 93.09% 95.91% 0.00% 102.81% 100.00% 100.00% -
Price Multiplier on Announcement Date 28/02/23 30/09/22 31/08/22 31/03/22 28/02/22 30/09/21 31/03/21 CAGR
Date 20/04/23 25/11/22 - 30/05/22 - 29/11/21 - -
Price 0.2400 0.2400 0.0000 0.2350 0.0000 0.2350 0.0000 -
P/RPS 1.86 2.10 0.00 2.22 0.00 2.22 0.00 - QoQ % -11.43% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.78% 94.59% 0.00% 100.00% 0.00% 100.00% -
P/EPS 125.48 42.76 0.00 -135.49 0.00 118.79 0.00 - QoQ % 193.45% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.63% 36.00% 0.00% -114.06% 0.00% 100.00% -
EY 0.80 2.34 0.00 -0.74 0.00 0.84 0.00 - QoQ % -65.81% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.24% 278.57% 0.00% -88.10% 0.00% 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 3.64 3.75 0.00 4.02 0.00 3.91 0.00 - QoQ % -2.93% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 93.09% 95.91% 0.00% 102.81% 0.00% 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
Unaudited Financial Statement and Additional Information - 31.03.2022.pdf 
