[M&G] QoQ Quarter Result on 2022-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 82,091 75,334 63,241 57,629 54,111 44,657 41,645 57.02% QoQ % 8.97% 19.12% 9.74% 6.50% 21.17% 7.23% - Horiz. % 197.12% 180.90% 151.86% 138.38% 129.93% 107.23% 100.00%
PBT 23,579 -986 8,330 -8,302 -11,200 -22,985 -3,299 - QoQ % 2,491.38% -111.84% 200.34% 25.88% 51.27% -596.73% - Horiz. % -714.73% 29.89% -252.50% 251.65% 339.50% 696.73% 100.00%
Tax -87 -76 -320 -3 -80 77 -6,510 -94.32% QoQ % -14.47% 76.25% -10,566.67% 96.25% -203.90% 101.18% - Horiz. % 1.34% 1.17% 4.92% 0.05% 1.23% -1.18% 100.00%
NP 23,492 -1,062 8,010 -8,305 -11,280 -22,908 -9,809 - QoQ % 2,312.05% -113.26% 196.45% 26.37% 50.76% -133.54% - Horiz. % -239.49% 10.83% -81.66% 84.67% 115.00% 233.54% 100.00%
NP to SH 16,670 -947 3,517 -6,047 -10,026 -17,175 -9,725 - QoQ % 1,860.30% -126.93% 158.16% 39.69% 41.62% -76.61% - Horiz. % -171.41% 9.74% -36.16% 62.18% 103.10% 176.61% 100.00%
Tax Rate 0.37 % - % 3.84 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 9.64% 0.00% 100.00% - - - -
Total Cost 58,599 76,396 55,231 65,934 65,391 67,565 51,454 9.03% QoQ % -23.30% 38.32% -16.23% 0.83% -3.22% 31.31% - Horiz. % 113.89% 148.47% 107.34% 128.14% 127.09% 131.31% 100.00%
Net Worth 171,683 89,622 84,285 57,376 76,723 105,189 51,757 121.93% QoQ % 91.56% 6.33% 46.90% -25.22% -27.06% 103.24% - Horiz. % 331.71% 173.16% 162.85% 110.86% 148.24% 203.24% 100.00%
Dividend 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 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 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 171,683 89,622 84,285 57,376 76,723 105,189 51,757 121.93% QoQ % 91.56% 6.33% 46.90% -25.22% -27.06% 103.24% - Horiz. % 331.71% 173.16% 162.85% 110.86% 148.24% 203.24% 100.00%
NOSH 2,223,879 2,223,879 2,223,879 2,223,879 2,223,879 2,223,879 723,878 110.90% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 207.22% - Horiz. % 307.22% 307.22% 307.22% 307.22% 307.22% 307.22% 100.00%
Ratio Analysis 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 28.62 % -1.41 % 12.67 % -14.41 % -20.85 % -51.30 % -23.55 % - QoQ % 2,129.79% -111.13% 187.93% 30.89% 59.36% -117.83% - Horiz. % -121.53% 5.99% -53.80% 61.19% 88.54% 217.83% 100.00%
ROE 9.71 % -1.06 % 4.17 % -10.54 % -13.07 % -16.33 % -18.79 % - QoQ % 1,016.04% -125.42% 139.56% 19.36% 19.96% 13.09% - Horiz. % -51.68% 5.64% -22.19% 56.09% 69.56% 86.91% 100.00%
Per Share 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 3.69 3.39 2.84 2.59 2.43 2.01 5.75 -25.54% QoQ % 8.85% 19.37% 9.65% 6.58% 20.90% -65.04% - Horiz. % 64.17% 58.96% 49.39% 45.04% 42.26% 34.96% 100.00%
EPS 0.75 -0.04 0.16 -0.27 -0.45 -0.77 -1.34 - QoQ % 1,975.00% -125.00% 159.26% 40.00% 41.56% 42.54% - Horiz. % -55.97% 2.99% -11.94% 20.15% 33.58% 57.46% 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 0.0772 0.0403 0.0379 0.0258 0.0345 0.0473 0.0715 5.23% QoQ % 91.56% 6.33% 46.90% -25.22% -27.06% -33.85% - Horiz. % 107.97% 56.36% 53.01% 36.08% 48.25% 66.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,223,879 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 3.69 3.39 2.84 2.59 2.43 2.01 1.87 57.13% QoQ % 8.85% 19.37% 9.65% 6.58% 20.90% 7.49% - Horiz. % 197.33% 181.28% 151.87% 138.50% 129.95% 107.49% 100.00%
EPS 0.75 -0.04 0.16 -0.27 -0.45 -0.77 -0.44 - QoQ % 1,975.00% -125.00% 159.26% 40.00% 41.56% -75.00% - Horiz. % -170.45% 9.09% -36.36% 61.36% 102.27% 175.00% 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 0.0772 0.0403 0.0379 0.0258 0.0345 0.0473 0.0233 121.77% QoQ % 91.56% 6.33% 46.90% -25.22% -27.06% 103.00% - Horiz. % 331.33% 172.96% 162.66% 110.73% 148.07% 203.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.1150 0.0750 0.0700 0.0850 0.0700 0.1250 0.1400 -
P/RPS 3.12 2.21 2.46 3.28 2.88 6.22 2.43 18.08% QoQ % 41.18% -10.16% -25.00% 13.89% -53.70% 155.97% - Horiz. % 128.40% 90.95% 101.23% 134.98% 118.52% 255.97% 100.00%
P/EPS 15.34 -176.13 44.26 -31.26 -15.53 -16.19 -10.42 - QoQ % 108.71% -497.94% 241.59% -101.29% 4.08% -55.37% - Horiz. % -147.22% 1,690.31% -424.76% 300.00% 149.04% 155.37% 100.00%
EY 6.52 -0.57 2.26 -3.20 -6.44 -6.18 -9.60 - QoQ % 1,243.86% -125.22% 170.62% 50.31% -4.21% 35.63% - Horiz. % -67.92% 5.94% -23.54% 33.33% 67.08% 64.37% 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 1.49 1.86 1.85 3.29 2.03 2.64 1.96 -16.66% QoQ % -19.89% 0.54% -43.77% 62.07% -23.11% 34.69% - Horiz. % 76.02% 94.90% 94.39% 167.86% 103.57% 134.69% 100.00%
Price Multiplier on Announcement Date 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 27/12/22 26/09/22 30/06/22 30/03/22 23/12/21 30/09/21 - -
Price 0.0850 0.0900 0.0700 0.0600 0.0500 0.1150 0.1250 -
P/RPS 2.30 2.66 2.46 2.32 2.05 5.73 2.17 3.94% QoQ % -13.53% 8.13% 6.03% 13.17% -64.22% 164.06% - Horiz. % 105.99% 122.58% 113.36% 106.91% 94.47% 264.06% 100.00%
P/EPS 11.34 -211.35 44.26 -22.07 -11.09 -14.89 -9.30 - QoQ % 105.37% -577.52% 300.54% -99.01% 25.52% -60.11% - Horiz. % -121.94% 2,272.58% -475.91% 237.31% 119.25% 160.11% 100.00%
EY 8.82 -0.47 2.26 -4.53 -9.02 -6.72 -10.75 - QoQ % 1,976.60% -120.80% 149.89% 49.78% -34.23% 37.49% - Horiz. % -82.05% 4.37% -21.02% 42.14% 83.91% 62.51% 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 1.10 2.23 1.85 2.33 1.45 2.43 1.75 -26.56% QoQ % -50.67% 20.54% -20.60% 60.69% -40.33% 38.86% - Horiz. % 62.86% 127.43% 105.71% 133.14% 82.86% 138.86% 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