[M&G] QoQ Quarter Result on 2014-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 0 103,548 0 107,545 74,387 87,700 84,954 - QoQ % 0.00% 0.00% 0.00% 44.57% -15.18% 3.23% - Horiz. % 0.00% 121.89% 0.00% 126.59% 87.56% 103.23% 100.00%
PBT 0 -1,318 0 1,138 12,374 894 -3,030 - QoQ % 0.00% 0.00% 0.00% -90.80% 1,284.12% 129.50% - Horiz. % -0.00% 43.50% -0.00% -37.56% -408.38% -29.50% 100.00%
Tax 0 -1,045 0 -1,496 2,208 -1,085 -579 - QoQ % 0.00% 0.00% 0.00% -167.75% 303.50% -87.39% - Horiz. % -0.00% 180.48% -0.00% 258.38% -381.35% 187.39% 100.00%
NP 0 -2,363 0 -358 14,582 -191 -3,609 - QoQ % 0.00% 0.00% 0.00% -102.46% 7,734.56% 94.71% - Horiz. % -0.00% 65.48% -0.00% 9.92% -404.05% 5.29% 100.00%
NP to SH 0 -4,712 0 -3,281 -19,089 -2,946 -7,259 - QoQ % 0.00% 0.00% 0.00% 82.81% -547.96% 59.42% - Horiz. % -0.00% 64.91% -0.00% 45.20% 262.97% 40.58% 100.00%
Tax Rate - % - % - % 131.46 % -17.84 % 121.36 % - % - QoQ % 0.00% 0.00% 0.00% 836.88% -114.70% 0.00% - Horiz. % 0.00% 0.00% 0.00% 108.32% -14.70% 100.00% -
Total Cost 0 105,911 0 107,903 59,805 87,891 88,563 - QoQ % 0.00% 0.00% 0.00% 80.42% -31.96% -0.76% - Horiz. % 0.00% 119.59% 0.00% 121.84% 67.53% 99.24% 100.00%
Net Worth - 179,124 - 144,686 17,609,061 14,567,232 0 - QoQ % 0.00% 0.00% 0.00% -99.18% 20.88% 0.00% - Horiz. % 0.00% 1.23% 0.00% 0.99% 120.88% 100.00% -
Dividend 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 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 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth - 179,124 - 144,686 17,609,061 14,567,232 0 - QoQ % 0.00% 0.00% 0.00% -99.18% 20.88% 0.00% - Horiz. % 0.00% 1.23% 0.00% 0.99% 120.88% 100.00% -
NOSH 682,898 682,898 537,868 537,868 491,984 469,910 472,307 37.36% QoQ % 0.00% 26.96% 0.00% 9.33% 4.70% -0.51% - Horiz. % 144.59% 144.59% 113.88% 113.88% 104.17% 99.49% 100.00%
Ratio Analysis 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin - % -2.28 % - % -0.33 % 19.60 % -0.22 % -4.25 % - QoQ % 0.00% 0.00% 0.00% -101.68% 9,009.09% 94.82% - Horiz. % 0.00% 53.65% 0.00% 7.76% -461.18% 5.18% 100.00%
ROE - % -2.63 % - % -2.27 % -0.11 % -0.02 % - % - QoQ % 0.00% 0.00% 0.00% -1,963.64% -450.00% 0.00% - Horiz. % 0.00% 13,150.00% 0.00% 11,350.00% 550.00% 100.00% -
Per Share 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS - 15.16 - 19.99 15.12 18.66 17.99 - QoQ % 0.00% 0.00% 0.00% 32.21% -18.97% 3.72% - Horiz. % 0.00% 84.27% 0.00% 111.12% 84.05% 103.72% 100.00%
EPS 0.00 -0.69 0.00 -0.61 -3.88 -0.63 -1.55 - QoQ % 0.00% 0.00% 0.00% 84.28% -515.87% 59.35% - Horiz. % -0.00% 44.52% -0.00% 39.35% 250.32% 40.65% 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 - 0.2623 - 0.2690 35.7919 31.0000 0.0000 - QoQ % 0.00% 0.00% 0.00% -99.25% 15.46% 0.00% - Horiz. % 0.00% 0.85% 0.00% 0.87% 115.46% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,223,879 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS - 4.66 - 4.84 3.34 3.94 3.82 - QoQ % 0.00% 0.00% 0.00% 44.91% -15.23% 3.14% - Horiz. % 0.00% 121.99% 0.00% 126.70% 87.43% 103.14% 100.00%
EPS 0.00 -0.21 0.00 -0.15 -0.86 -0.13 -0.33 - QoQ % 0.00% 0.00% 0.00% 82.56% -561.54% 60.61% - Horiz. % -0.00% 63.64% -0.00% 45.45% 260.61% 39.39% 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 - 0.0805 - 0.0651 7.9182 6.5504 0.0000 - QoQ % 0.00% 0.00% 0.00% -99.18% 20.88% 0.00% - Horiz. % 0.00% 1.23% 0.00% 0.99% 120.88% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/03/15 30/01/15 31/12/14 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.4900 0.5250 0.5500 0.8500 1.2000 0.6800 0.7200 -
P/RPS 0.00 3.46 0.00 4.25 7.94 3.64 4.00 - QoQ % 0.00% 0.00% 0.00% -46.47% 118.13% -9.00% - Horiz. % 0.00% 86.50% 0.00% 106.25% 198.50% 91.00% 100.00%
P/EPS 0.00 -76.09 0.00 -139.34 -30.93 -108.47 -46.85 - QoQ % 0.00% 0.00% 0.00% -350.50% 71.49% -131.53% - Horiz. % -0.00% 162.41% -0.00% 297.42% 66.02% 231.53% 100.00%
EY 0.00 -1.31 0.00 -0.72 -3.23 -0.92 -2.13 - QoQ % 0.00% 0.00% 0.00% 77.71% -251.09% 56.81% - Horiz. % -0.00% 61.50% -0.00% 33.80% 151.64% 43.19% 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 0.00 2.00 0.00 3.16 0.03 0.02 0.00 - QoQ % 0.00% 0.00% 0.00% 10,433.33% 50.00% 0.00% - Horiz. % 0.00% 10,000.00% 0.00% 15,800.00% 150.00% 100.00% -
Price Multiplier on Announcement Date 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date - 27/03/15 - 10/12/14 30/09/14 20/06/14 25/03/14 -
Price 0.0000 0.4950 0.0000 0.5650 0.8600 0.9700 0.6550 -
P/RPS 0.00 3.26 0.00 2.83 5.69 5.20 3.64 - QoQ % 0.00% 0.00% 0.00% -50.26% 9.42% 42.86% - Horiz. % 0.00% 89.56% 0.00% 77.75% 156.32% 142.86% 100.00%
P/EPS 0.00 -71.74 0.00 -92.62 -22.16 -154.72 -42.62 - QoQ % 0.00% 0.00% 0.00% -317.96% 85.68% -263.02% - Horiz. % -0.00% 168.32% -0.00% 217.32% 51.99% 363.02% 100.00%
EY 0.00 -1.39 0.00 -1.08 -4.51 -0.65 -2.35 - QoQ % 0.00% 0.00% 0.00% 76.05% -593.85% 72.34% - Horiz. % -0.00% 59.15% -0.00% 45.96% 191.91% 27.66% 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 0.00 1.89 0.00 2.10 0.02 0.03 0.00 - QoQ % 0.00% 0.00% 0.00% 10,400.00% -33.33% 0.00% - Horiz. % 0.00% 6,300.00% 0.00% 7,000.00% 66.67% 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