[M&G] QoQ Quarter Result on 2020-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 47,565 55,289 54,869 50,336 54,842 53,508 16,207 104.32% QoQ % -13.97% 0.77% 9.01% -8.22% 2.49% 230.15% - Horiz. % 293.48% 341.14% 338.55% 310.58% 338.38% 330.15% 100.00%
PBT 83,007 -19,164 -23,779 -13,358 -15,465 -12,924 -31,771 - QoQ % 533.14% 19.41% -78.01% 13.62% -19.66% 59.32% - Horiz. % -261.27% 60.32% 74.84% 42.04% 48.68% 40.68% 100.00%
Tax -53 -2 -253 -542 49 -91 -4 455.58% QoQ % -2,550.00% 99.21% 53.32% -1,206.12% 153.85% -2,175.00% - Horiz. % 1,325.00% 50.00% 6,325.00% 13,550.00% -1,225.00% 2,275.00% 100.00%
NP 82,954 -19,166 -24,032 -13,900 -15,416 -13,015 -31,775 - QoQ % 532.82% 20.25% -72.89% 9.83% -18.45% 59.04% - Horiz. % -261.07% 60.32% 75.63% 43.75% 48.52% 40.96% 100.00%
NP to SH 56,065 -14,973 -17,307 -11,038 -12,149 -8,434 -22,512 - QoQ % 474.44% 13.49% -56.79% 9.14% -44.05% 62.54% - Horiz. % -249.04% 66.51% 76.88% 49.03% 53.97% 37.46% 100.00%
Tax Rate 0.06 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost -35,389 74,455 78,901 64,236 70,258 66,523 47,982 - QoQ % -147.53% -5.63% 22.83% -8.57% 5.61% 38.64% - Horiz. % -73.75% 155.17% 164.44% 133.88% 146.43% 138.64% 100.00%
Net Worth 83,897 26,132 41,840 61,819 72,677 82,884 89,181 -3.97% QoQ % 221.05% -37.54% -32.32% -14.94% -12.31% -7.06% - Horiz. % 94.07% 29.30% 46.92% 69.32% 81.49% 92.94% 100.00%
Dividend 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 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 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 83,897 26,132 41,840 61,819 72,677 82,884 89,181 -3.97% QoQ % 221.05% -37.54% -32.32% -14.94% -12.31% -7.06% - Horiz. % 94.07% 29.30% 46.92% 69.32% 81.49% 92.94% 100.00%
NOSH 723,878 723,878 723,878 723,878 723,878 723,878 723,878 - 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 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 174.40 % -34.67 % -43.80 % -27.61 % -28.11 % -24.32 % -196.06 % - QoQ % 603.03% 20.84% -58.64% 1.78% -15.58% 87.60% - Horiz. % -88.95% 17.68% 22.34% 14.08% 14.34% 12.40% 100.00%
ROE 66.83 % -57.30 % -41.36 % -17.86 % -16.72 % -10.18 % -25.24 % - QoQ % 216.63% -38.54% -131.58% -6.82% -64.24% 59.67% - Horiz. % -264.78% 227.02% 163.87% 70.76% 66.24% 40.33% 100.00%
Per Share 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 6.57 7.64 7.58 6.95 7.58 7.39 2.24 104.23% QoQ % -14.01% 0.79% 9.06% -8.31% 2.57% 229.91% - Horiz. % 293.30% 341.07% 338.39% 310.27% 338.39% 329.91% 100.00%
EPS 7.75 -2.07 -2.39 -1.52 -1.68 -1.17 -3.11 - QoQ % 474.40% 13.39% -57.24% 9.52% -43.59% 62.38% - Horiz. % -249.20% 66.56% 76.85% 48.87% 54.02% 37.62% 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 0.1159 0.0361 0.0578 0.0854 0.1004 0.1145 0.1232 -3.97% QoQ % 221.05% -37.54% -32.32% -14.94% -12.31% -7.06% - Horiz. % 94.07% 29.30% 46.92% 69.32% 81.49% 92.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,223,879 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 2.14 2.49 2.47 2.26 2.47 2.41 0.73 104.16% QoQ % -14.06% 0.81% 9.29% -8.50% 2.49% 230.14% - Horiz. % 293.15% 341.10% 338.36% 309.59% 338.36% 330.14% 100.00%
EPS 2.52 -0.67 -0.78 -0.50 -0.55 -0.38 -1.01 - QoQ % 476.12% 14.10% -56.00% 9.09% -44.74% 62.38% - Horiz. % -249.50% 66.34% 77.23% 49.50% 54.46% 37.62% 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 0.0377 0.0118 0.0188 0.0278 0.0327 0.0373 0.0401 -4.01% QoQ % 219.49% -37.23% -32.37% -14.98% -12.33% -6.98% - Horiz. % 94.01% 29.43% 46.88% 69.33% 81.55% 93.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.0650 0.0650 0.0600 0.0750 0.0700 0.0800 0.0850 -
P/RPS 0.99 0.85 0.79 1.08 0.92 1.08 3.80 -59.04% QoQ % 16.47% 7.59% -26.85% 17.39% -14.81% -71.58% - Horiz. % 26.05% 22.37% 20.79% 28.42% 24.21% 28.42% 100.00%
P/EPS 0.84 -3.14 -2.51 -4.92 -4.17 -6.87 -2.73 - QoQ % 126.75% -25.10% 48.98% -17.99% 39.30% -151.65% - Horiz. % -30.77% 115.02% 91.94% 180.22% 152.75% 251.65% 100.00%
EY 119.16 -31.82 -39.85 -20.33 -23.98 -14.56 -36.59 - QoQ % 474.48% 20.15% -96.02% 15.22% -64.70% 60.21% - Horiz. % -325.66% 86.96% 108.91% 55.56% 65.54% 39.79% 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 0.56 1.80 1.04 0.88 0.70 0.70 0.69 -12.94% QoQ % -68.89% 73.08% 18.18% 25.71% 0.00% 1.45% - Horiz. % 81.16% 260.87% 150.72% 127.54% 101.45% 101.45% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 23/12/20 22/09/20 30/07/20 26/03/20 31/12/19 20/09/19 26/06/19 -
Price 0.0750 0.0700 0.0650 0.0550 0.0750 0.0700 0.0850 -
P/RPS 1.14 0.92 0.86 0.79 0.99 0.95 3.80 -55.02% QoQ % 23.91% 6.98% 8.86% -20.20% 4.21% -75.00% - Horiz. % 30.00% 24.21% 22.63% 20.79% 26.05% 25.00% 100.00%
P/EPS 0.97 -3.38 -2.72 -3.61 -4.47 -6.01 -2.73 - QoQ % 128.70% -24.26% 24.65% 19.24% 25.62% -120.15% - Horiz. % -35.53% 123.81% 99.63% 132.23% 163.74% 220.15% 100.00%
EY 103.27 -29.55 -36.78 -27.72 -22.38 -16.64 -36.59 - QoQ % 449.48% 19.66% -32.68% -23.86% -34.50% 54.52% - Horiz. % -282.24% 80.76% 100.52% 75.76% 61.16% 45.48% 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 0.65 1.94 1.12 0.64 0.75 0.61 0.69 -3.89% QoQ % -66.49% 73.21% 75.00% -14.67% 22.95% -11.59% - Horiz. % 94.20% 281.16% 162.32% 92.75% 108.70% 88.41% 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 2020 Results (Final).pdf 
