[M&G] QoQ Quarter Result on 2022-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 84,628 76,064 73,694 82,091 75,334 63,241 57,629 29.29% QoQ % 11.26% 3.22% -10.23% 8.97% 19.12% 9.74% - Horiz. % 146.85% 131.99% 127.88% 142.45% 130.72% 109.74% 100.00%
PBT 11,371 47,054 -1,375 23,579 -986 8,330 -8,302 - QoQ % -75.83% 3,522.11% -105.83% 2,491.38% -111.84% 200.34% - Horiz. % -136.97% -566.78% 16.56% -284.02% 11.88% -100.34% 100.00%
Tax -68 -505 71 -87 -76 -320 -3 705.52% QoQ % 86.53% -811.27% 181.61% -14.47% 76.25% -10,566.67% - Horiz. % 2,266.67% 16,833.33% -2,366.67% 2,900.00% 2,533.33% 10,666.67% 100.00%
NP 11,303 46,549 -1,304 23,492 -1,062 8,010 -8,305 - QoQ % -75.72% 3,669.71% -105.55% 2,312.05% -113.26% 196.45% - Horiz. % -136.10% -560.49% 15.70% -282.87% 12.79% -96.45% 100.00%
NP to SH 7,411 31,663 -905 16,670 -947 3,517 -6,047 - QoQ % -76.59% 3,598.67% -105.43% 1,860.30% -126.93% 158.16% - Horiz. % -122.56% -523.62% 14.97% -275.67% 15.66% -58.16% 100.00%
Tax Rate 0.60 % 1.07 % - % 0.37 % - % 3.84 % - % - QoQ % -43.93% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 15.63% 27.86% 0.00% 9.64% 0.00% 100.00% -
Total Cost 73,325 29,515 74,998 58,599 76,396 55,231 65,934 7.36% QoQ % 148.43% -60.65% 27.99% -23.30% 38.32% -16.23% - Horiz. % 111.21% 44.76% 113.75% 88.88% 115.87% 83.77% 100.00%
Net Worth 266,865 236,398 127,205 171,683 89,622 84,285 57,376 179.42% QoQ % 12.89% 85.84% -25.91% 91.56% 6.33% 46.90% - Horiz. % 465.12% 412.02% 221.71% 299.22% 156.20% 146.90% 100.00%
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 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 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 266,865 236,398 127,205 171,683 89,622 84,285 57,376 179.42% QoQ % 12.89% 85.84% -25.91% 91.56% 6.33% 46.90% - Horiz. % 465.12% 412.02% 221.71% 299.22% 156.20% 146.90% 100.00%
NOSH 2,223,879 2,223,879 2,223,879 2,223,879 2,223,879 2,223,879 2,223,879 - 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 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 13.36 % 61.20 % -1.77 % 28.62 % -1.41 % 12.67 % -14.41 % - QoQ % -78.17% 3,557.63% -106.18% 2,129.79% -111.13% 187.93% - Horiz. % -92.71% -424.71% 12.28% -198.61% 9.78% -87.93% 100.00%
ROE 2.78 % 13.39 % -0.71 % 9.71 % -1.06 % 4.17 % -10.54 % - QoQ % -79.24% 1,985.92% -107.31% 1,016.04% -125.42% 139.56% - Horiz. % -26.38% -127.04% 6.74% -92.13% 10.06% -39.56% 100.00%
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 3.81 3.42 3.31 3.69 3.39 2.84 2.59 29.44% QoQ % 11.40% 3.32% -10.30% 8.85% 19.37% 9.65% - Horiz. % 147.10% 132.05% 127.80% 142.47% 130.89% 109.65% 100.00%
EPS 0.33 1.42 -0.04 0.75 -0.04 0.16 -0.27 - QoQ % -76.76% 3,650.00% -105.33% 1,975.00% -125.00% 159.26% - Horiz. % -122.22% -525.93% 14.81% -277.78% 14.81% -59.26% 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 0.1200 0.1063 0.0572 0.0772 0.0403 0.0379 0.0258 179.42% QoQ % 12.89% 85.84% -25.91% 91.56% 6.33% 46.90% - Horiz. % 465.12% 412.02% 221.71% 299.22% 156.20% 146.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,223,879 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 3.81 3.42 3.31 3.69 3.39 2.84 2.59 29.44% QoQ % 11.40% 3.32% -10.30% 8.85% 19.37% 9.65% - Horiz. % 147.10% 132.05% 127.80% 142.47% 130.89% 109.65% 100.00%
EPS 0.33 1.42 -0.04 0.75 -0.04 0.16 -0.27 - QoQ % -76.76% 3,650.00% -105.33% 1,975.00% -125.00% 159.26% - Horiz. % -122.22% -525.93% 14.81% -277.78% 14.81% -59.26% 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 0.1200 0.1063 0.0572 0.0772 0.0403 0.0379 0.0258 179.42% QoQ % 12.89% 85.84% -25.91% 91.56% 6.33% 46.90% - Horiz. % 465.12% 412.02% 221.71% 299.22% 156.20% 146.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.1700 0.1700 0.1300 0.1150 0.0750 0.0700 0.0850 -
P/RPS 4.47 4.97 3.92 3.12 2.21 2.46 3.28 22.99% QoQ % -10.06% 26.79% 25.64% 41.18% -10.16% -25.00% - Horiz. % 136.28% 151.52% 119.51% 95.12% 67.38% 75.00% 100.00%
P/EPS 51.01 11.94 -319.45 15.34 -176.13 44.26 -31.26 - QoQ % 327.22% 103.74% -2,182.46% 108.71% -497.94% 241.59% - Horiz. % -163.18% -38.20% 1,021.91% -49.07% 563.44% -141.59% 100.00%
EY 1.96 8.38 -0.31 6.52 -0.57 2.26 -3.20 - QoQ % -76.61% 2,803.23% -104.75% 1,243.86% -125.22% 170.62% - Horiz. % -61.25% -261.88% 9.69% -203.75% 17.81% -70.62% 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 1.42 1.60 2.27 1.49 1.86 1.85 3.29 -42.98% QoQ % -11.25% -29.52% 52.35% -19.89% 0.54% -43.77% - Horiz. % 43.16% 48.63% 69.00% 45.29% 56.53% 56.23% 100.00%
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 29/09/23 28/06/23 27/03/23 27/12/22 26/09/22 30/06/22 30/03/22 -
Price 0.2800 0.1550 0.1650 0.0850 0.0900 0.0700 0.0600 -
P/RPS 7.36 4.53 4.98 2.30 2.66 2.46 2.32 116.36% QoQ % 62.47% -9.04% 116.52% -13.53% 8.13% 6.03% - Horiz. % 317.24% 195.26% 214.66% 99.14% 114.66% 106.03% 100.00%
P/EPS 84.02 10.89 -405.46 11.34 -211.35 44.26 -22.07 - QoQ % 671.53% 102.69% -3,675.48% 105.37% -577.52% 300.54% - Horiz. % -380.70% -49.34% 1,837.15% -51.38% 957.63% -200.54% 100.00%
EY 1.19 9.19 -0.25 8.82 -0.47 2.26 -4.53 - QoQ % -87.05% 3,776.00% -102.83% 1,976.60% -120.80% 149.89% - Horiz. % -26.27% -202.87% 5.52% -194.70% 10.38% -49.89% 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 2.33 1.46 2.88 1.10 2.23 1.85 2.33 - QoQ % 59.59% -49.31% 161.82% -50.67% 20.54% -20.60% - Horiz. % 100.00% 62.66% 123.61% 47.21% 95.71% 79.40% 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 Q2 2023 Results.pdf 
