[M&G] QoQ Quarter Result on 2021-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 54,111 44,657 41,645 38,896 47,565 55,289 54,869 -0.92% QoQ % 21.17% 7.23% 7.07% -18.23% -13.97% 0.77% - Horiz. % 98.62% 81.39% 75.90% 70.89% 86.69% 100.77% 100.00%
PBT -11,200 -22,985 -3,299 -28,569 83,007 -19,164 -23,779 -39.38% QoQ % 51.27% -596.73% 88.45% -134.42% 533.14% 19.41% - Horiz. % 47.10% 96.66% 13.87% 120.14% -349.08% 80.59% 100.00%
Tax -80 77 -6,510 -184 -53 -2 -253 -53.49% QoQ % -203.90% 101.18% -3,438.04% -247.17% -2,550.00% 99.21% - Horiz. % 31.62% -30.43% 2,573.12% 72.73% 20.95% 0.79% 100.00%
NP -11,280 -22,908 -9,809 -28,753 82,954 -19,166 -24,032 -39.52% QoQ % 50.76% -133.54% 65.89% -134.66% 532.82% 20.25% - Horiz. % 46.94% 95.32% 40.82% 119.64% -345.18% 79.75% 100.00%
NP to SH -10,026 -17,175 -9,725 -21,764 56,065 -14,973 -17,307 -30.44% QoQ % 41.62% -76.61% 55.32% -138.82% 474.44% 13.49% - Horiz. % 57.93% 99.24% 56.19% 125.75% -323.94% 86.51% 100.00%
Tax Rate - % - % - % - % 0.06 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 65,391 67,565 51,454 67,649 -35,389 74,455 78,901 -11.74% QoQ % -3.22% 31.31% -23.94% 291.16% -147.53% -5.63% - Horiz. % 82.88% 85.63% 65.21% 85.74% -44.85% 94.37% 100.00%
Net Worth 76,723 105,189 51,757 62,905 83,897 26,132 41,840 49.65% QoQ % -27.06% 103.24% -17.72% -25.02% 221.05% -37.54% - Horiz. % 183.37% 251.41% 123.70% 150.35% 200.52% 62.46% 100.00%
Dividend 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 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 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 76,723 105,189 51,757 62,905 83,897 26,132 41,840 49.65% QoQ % -27.06% 103.24% -17.72% -25.02% 221.05% -37.54% - Horiz. % 183.37% 251.41% 123.70% 150.35% 200.52% 62.46% 100.00%
NOSH 2,223,879 2,223,879 723,878 723,878 723,878 723,878 723,878 110.90% QoQ % 0.00% 207.22% 0.00% 0.00% 0.00% 0.00% - Horiz. % 307.22% 307.22% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin -20.85 % -51.30 % -23.55 % -73.92 % 174.40 % -34.67 % -43.80 % -38.95% QoQ % 59.36% -117.83% 68.14% -142.39% 603.03% 20.84% - Horiz. % 47.60% 117.12% 53.77% 168.77% -398.17% 79.16% 100.00%
ROE -13.07 % -16.33 % -18.79 % -34.60 % 66.83 % -57.30 % -41.36 % -53.51% QoQ % 19.96% 13.09% 45.69% -151.77% 216.63% -38.54% - Horiz. % 31.60% 39.48% 45.43% 83.66% -161.58% 138.54% 100.00%
Per Share 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 2.43 2.01 5.75 5.37 6.57 7.64 7.58 -53.06% QoQ % 20.90% -65.04% 7.08% -18.26% -14.01% 0.79% - Horiz. % 32.06% 26.52% 75.86% 70.84% 86.68% 100.79% 100.00%
EPS -0.45 -0.77 -1.34 -3.01 7.75 -2.07 -2.39 -67.05% QoQ % 41.56% 42.54% 55.48% -138.84% 474.40% 13.39% - Horiz. % 18.83% 32.22% 56.07% 125.94% -324.27% 86.61% 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 0.0345 0.0473 0.0715 0.0869 0.1159 0.0361 0.0578 -29.04% QoQ % -27.06% -33.85% -17.72% -25.02% 221.05% -37.54% - Horiz. % 59.69% 81.83% 123.70% 150.35% 200.52% 62.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,223,879 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 2.43 2.01 1.87 1.75 2.14 2.49 2.47 -1.08% QoQ % 20.90% 7.49% 6.86% -18.22% -14.06% 0.81% - Horiz. % 98.38% 81.38% 75.71% 70.85% 86.64% 100.81% 100.00%
EPS -0.45 -0.77 -0.44 -0.98 2.52 -0.67 -0.78 -30.63% QoQ % 41.56% -75.00% 55.10% -138.89% 476.12% 14.10% - Horiz. % 57.69% 98.72% 56.41% 125.64% -323.08% 85.90% 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 0.0345 0.0473 0.0233 0.0283 0.0377 0.0118 0.0188 49.72% QoQ % -27.06% 103.00% -17.67% -24.93% 219.49% -37.23% - Horiz. % 183.51% 251.60% 123.94% 150.53% 200.53% 62.77% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.0700 0.1250 0.1400 0.1150 0.0650 0.0650 0.0600 -
P/RPS 2.88 6.22 2.43 2.14 0.99 0.85 0.79 136.31% QoQ % -53.70% 155.97% 13.55% 116.16% 16.47% 7.59% - Horiz. % 364.56% 787.34% 307.59% 270.89% 125.32% 107.59% 100.00%
P/EPS -15.53 -16.19 -10.42 -3.82 0.84 -3.14 -2.51 235.91% QoQ % 4.08% -55.37% -172.77% -554.76% 126.75% -25.10% - Horiz. % 618.73% 645.02% 415.14% 152.19% -33.47% 125.10% 100.00%
EY -6.44 -6.18 -9.60 -26.14 119.16 -31.82 -39.85 -70.23% QoQ % -4.21% 35.63% 63.27% -121.94% 474.48% 20.15% - Horiz. % 16.16% 15.51% 24.09% 65.60% -299.02% 79.85% 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 2.03 2.64 1.96 1.32 0.56 1.80 1.04 56.00% QoQ % -23.11% 34.69% 48.48% 135.71% -68.89% 73.08% - Horiz. % 195.19% 253.85% 188.46% 126.92% 53.85% 173.08% 100.00%
Price Multiplier on Announcement Date 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 23/12/21 30/09/21 - - 23/12/20 22/09/20 30/07/20 -
Price 0.0500 0.1150 0.1250 0.1700 0.0750 0.0700 0.0650 -
P/RPS 2.05 5.73 2.17 3.16 1.14 0.92 0.86 78.16% QoQ % -64.22% 164.06% -31.33% 177.19% 23.91% 6.98% - Horiz. % 238.37% 666.28% 252.33% 367.44% 132.56% 106.98% 100.00%
P/EPS -11.09 -14.89 -9.30 -5.65 0.97 -3.38 -2.72 154.56% QoQ % 25.52% -60.11% -64.60% -682.47% 128.70% -24.26% - Horiz. % 407.72% 547.43% 341.91% 207.72% -35.66% 124.26% 100.00%
EY -9.02 -6.72 -10.75 -17.69 103.27 -29.55 -36.78 -60.72% QoQ % -34.23% 37.49% 39.23% -117.13% 449.48% 19.66% - Horiz. % 24.52% 18.27% 29.23% 48.10% -280.78% 80.34% 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 1.45 2.43 1.75 1.96 0.65 1.94 1.12 18.73% QoQ % -40.33% 38.86% -10.71% 201.54% -66.49% 73.21% - Horiz. % 129.46% 216.96% 156.25% 175.00% 58.04% 173.21% 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