[M&G] QoQ Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 0 34,446 38,630 44,915 37,815 30,701 77,934 - QoQ % 0.00% -10.83% -13.99% 18.78% 23.17% -60.61% - Horiz. % 0.00% 44.20% 49.57% 57.63% 48.52% 39.39% 100.00%
PBT 0 -27,200 -231,310 -24,102 -78,257 -34,132 -65,036 - QoQ % 0.00% 88.24% -859.71% 69.20% -129.28% 47.52% - Horiz. % -0.00% 41.82% 355.66% 37.06% 120.33% 52.48% 100.00%
Tax 0 -539 11,261 4,407 394,742 9,513 17,490 - QoQ % 0.00% -104.79% 155.53% -98.88% 4,049.50% -45.61% - Horiz. % 0.00% -3.08% 64.39% 25.20% 2,256.96% 54.39% 100.00%
NP 0 -27,739 -220,049 -19,695 316,485 -24,619 -47,546 - QoQ % 0.00% 87.39% -1,017.28% -106.22% 1,385.53% 48.22% - Horiz. % -0.00% 58.34% 462.81% 41.42% -665.64% 51.78% 100.00%
NP to SH 0 -18,647 -153,701 -13,827 337,231 -16,066 -33,126 - QoQ % 0.00% 87.87% -1,011.60% -104.10% 2,199.04% 51.50% - Horiz. % -0.00% 56.29% 463.99% 41.74% -1,018.03% 48.50% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 0 62,185 258,679 64,610 -278,670 55,320 125,480 - QoQ % 0.00% -75.96% 300.37% 123.19% -603.74% -55.91% - Horiz. % 0.00% 49.56% 206.15% 51.49% -222.08% 44.09% 100.00%
Net Worth 167,071 152,014 166,492 312,842 434,955 98,220 112,291 34.85% QoQ % 9.90% -8.70% -46.78% -28.07% 342.84% -12.53% - Horiz. % 148.78% 135.37% 148.27% 278.60% 387.35% 87.47% 100.00%
Dividend 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - 1,052 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 0.31 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 167,071 152,014 166,492 312,842 434,955 98,220 112,291 34.85% QoQ % 9.90% -8.70% -46.78% -28.07% 342.84% -12.53% - Horiz. % 148.78% 135.37% 148.27% 278.60% 387.35% 87.47% 100.00%
NOSH 723,878 723,878 723,879 711,006 701,541 701,572 701,822 2.36% QoQ % 0.00% -0.00% 1.81% 1.35% -0.00% -0.04% - Horiz. % 103.14% 103.14% 103.14% 101.31% 99.96% 99.96% 100.00%
Ratio Analysis 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin - % -80.53 % -569.63 % -43.85 % 836.93 % -80.19 % -61.01 % - QoQ % 0.00% 85.86% -1,199.04% -105.24% 1,143.68% -31.44% - Horiz. % 0.00% 131.99% 933.67% 71.87% -1,371.79% 131.44% 100.00%
ROE - % -12.27 % -92.32 % -4.42 % 77.53 % -16.36 % -29.50 % - QoQ % 0.00% 86.71% -1,988.69% -105.70% 573.90% 44.54% - Horiz. % 0.00% 41.59% 312.95% 14.98% -262.81% 55.46% 100.00%
Per Share 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS - 4.76 5.34 6.32 5.39 4.38 11.10 - QoQ % 0.00% -10.86% -15.51% 17.25% 23.06% -60.54% - Horiz. % 0.00% 42.88% 48.11% 56.94% 48.56% 39.46% 100.00%
EPS 0.00 -2.58 -21.23 -1.94 48.07 -2.29 -4.72 - QoQ % 0.00% 87.85% -994.33% -104.04% 2,199.13% 51.48% - Horiz. % -0.00% 54.66% 449.79% 41.10% -1,018.43% 48.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.15 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2308 0.2100 0.2300 0.4400 0.6200 0.1400 0.1600 31.75% QoQ % 9.90% -8.70% -47.73% -29.03% 342.86% -12.50% - Horiz. % 144.25% 131.25% 143.75% 275.00% 387.50% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,223,879 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS - 1.55 1.74 2.02 1.70 1.38 3.50 - QoQ % 0.00% -10.92% -13.86% 18.82% 23.19% -60.57% - Horiz. % 0.00% 44.29% 49.71% 57.71% 48.57% 39.43% 100.00%
EPS 0.00 -0.84 -6.91 -0.62 15.16 -0.72 -1.49 - QoQ % 0.00% 87.84% -1,014.52% -104.09% 2,205.56% 51.68% - Horiz. % -0.00% 56.38% 463.76% 41.61% -1,017.45% 48.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0751 0.0684 0.0749 0.1407 0.1956 0.0442 0.0505 34.80% QoQ % 9.80% -8.68% -46.77% -28.07% 342.53% -12.48% - Horiz. % 148.71% 135.45% 148.32% 278.61% 387.33% 87.52% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.1050 0.1250 0.1900 0.2350 0.4700 0.4750 0.3400 -
P/RPS 0.00 2.63 3.56 3.72 8.72 10.85 3.06 - QoQ % 0.00% -26.12% -4.30% -57.34% -19.63% 254.58% - Horiz. % 0.00% 85.95% 116.34% 121.57% 284.97% 354.58% 100.00%
P/EPS 0.00 -4.85 -0.89 -12.08 0.98 -20.74 -7.20 - QoQ % 0.00% -444.94% 92.63% -1,332.65% 104.73% -188.06% - Horiz. % -0.00% 67.36% 12.36% 167.78% -13.61% 288.06% 100.00%
EY 0.00 -20.61 -111.75 -8.28 102.28 -4.82 -13.88 - QoQ % 0.00% 81.56% -1,249.64% -108.10% 2,221.99% 65.27% - Horiz. % -0.00% 148.49% 805.12% 59.65% -736.89% 34.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.32 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.45 0.60 0.83 0.53 0.76 3.39 2.13 -68.96% QoQ % -25.00% -27.71% 56.60% -30.26% -77.58% 59.15% - Horiz. % 21.13% 28.17% 38.97% 24.88% 35.68% 159.15% 100.00%
Price Multiplier on Announcement Date 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date - 31/05/18 28/02/18 29/11/17 29/08/17 23/05/17 28/02/17 -
Price 0.0000 0.1100 0.1700 0.2150 0.2700 0.4850 0.4400 -
P/RPS 0.00 2.31 3.19 3.40 5.01 11.08 3.96 - QoQ % 0.00% -27.59% -6.18% -32.14% -54.78% 179.80% - Horiz. % 0.00% 58.33% 80.56% 85.86% 126.52% 279.80% 100.00%
P/EPS 0.00 -4.27 -0.80 -11.06 0.56 -21.18 -9.32 - QoQ % 0.00% -433.75% 92.77% -2,075.00% 102.64% -127.25% - Horiz. % -0.00% 45.82% 8.58% 118.67% -6.01% 227.25% 100.00%
EY 0.00 -23.42 -124.90 -9.05 178.04 -4.72 -10.73 - QoQ % 0.00% 81.25% -1,280.11% -105.08% 3,872.03% 56.01% - Horiz. % -0.00% 218.27% 1,164.03% 84.34% -1,659.27% 43.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.56 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.00 0.52 0.74 0.49 0.44 3.46 2.75 - QoQ % 0.00% -29.73% 51.02% 11.36% -87.28% 25.82% - Horiz. % 0.00% 18.91% 26.91% 17.82% 16.00% 125.82% 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
MG Q3 2017 Results (Final).pdf 
