[MFGROUP] YoY Quarter Result on 2022-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 - CAGR
Revenue 66,978 0 33,896 39,573 36,154 35,517 - 15.43% YoY % 0.00% 0.00% -14.35% 9.46% 1.79% - - Horiz. % 188.58% 0.00% 95.44% 111.42% 101.79% 100.00% -
PBT 3,267 0 -434 1,108 -638 149 - 101.03% YoY % 0.00% 0.00% -139.17% 273.67% -528.19% - - Horiz. % 2,192.62% 0.00% -291.28% 743.62% -428.19% 100.00% -
Tax -784 0 -121 -368 -331 -344 - 20.48% YoY % 0.00% 0.00% 67.12% -11.18% 3.78% - - Horiz. % 227.91% -0.00% 35.17% 106.98% 96.22% 100.00% -
NP 2,483 0 -555 740 -969 -195 - - YoY % 0.00% 0.00% -175.00% 176.37% -396.92% - - Horiz. % -1,273.33% -0.00% 284.62% -379.49% 496.92% 100.00% -
NP to SH 2,483 0 -555 740 -969 -195 - - YoY % 0.00% 0.00% -175.00% 176.37% -396.92% - - Horiz. % -1,273.33% -0.00% 284.62% -379.49% 496.92% 100.00% -
Tax Rate 24.00 % - % - % 33.21 % - % 230.87 % - % -40.07% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 10.40% 0.00% 0.00% 14.38% 0.00% 100.00% -
Total Cost 64,495 0 34,451 38,833 37,123 35,712 - 14.30% YoY % 0.00% 0.00% -11.28% 4.61% 3.95% - - Horiz. % 180.60% 0.00% 96.47% 108.74% 103.95% 100.00% -
Net Worth 23,422 - 18,687 18,623 21,150 10,589 - 19.67% YoY % 0.00% 0.00% 0.34% -11.95% 99.74% - - Horiz. % 221.19% 0.00% 176.47% 175.87% 199.74% 100.00% -
Dividend 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 - CAGR
Div - - - 799 - 948 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 84.30% 0.00% 100.00% -
Div Payout % - % - % - % 108.10 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 - CAGR
Net Worth 23,422 - 18,687 18,623 21,150 10,589 - 19.67% YoY % 0.00% 0.00% 0.34% -11.95% 99.74% - - Horiz. % 221.19% 0.00% 176.47% 175.87% 199.74% 100.00% -
NOSH 319,983 319,983 319,983 319,983 319,983 150,629 - 18.58% YoY % 0.00% 0.00% 0.00% 0.00% 112.43% - - Horiz. % 212.43% 212.43% 212.43% 212.43% 212.43% 100.00% -
Ratio Analysis 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 - CAGR
NP Margin 3.71 % - % -1.64 % 1.87 % -2.68 % -0.55 % - % - YoY % 0.00% 0.00% -187.70% 169.78% -387.27% - - Horiz. % -674.55% 0.00% 298.18% -340.00% 487.27% 100.00% -
ROE 10.60 % - % -2.97 % 3.97 % -4.58 % -1.84 % - % - YoY % 0.00% 0.00% -174.81% 186.68% -148.91% - - Horiz. % -576.09% 0.00% 161.41% -215.76% 248.91% 100.00% -
Per Share 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 - CAGR
RPS 20.93 - 10.59 12.37 11.30 23.58 - -2.66% YoY % 0.00% 0.00% -14.39% 9.47% -52.08% - - Horiz. % 88.76% 0.00% 44.91% 52.46% 47.92% 100.00% -
EPS 0.78 0.00 -0.17 0.23 -0.30 -0.06 - - YoY % 0.00% 0.00% -173.91% 176.67% -400.00% - - Horiz. % -1,300.00% -0.00% 283.33% -383.33% 500.00% 100.00% -
DPS 0.00 0.00 0.00 0.25 0.00 0.63 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 39.68% 0.00% 100.00% -
NAPS 0.0732 - 0.0584 0.0582 0.0661 0.0703 - 0.92% YoY % 0.00% 0.00% 0.34% -11.95% -5.97% - - Horiz. % 104.13% 0.00% 83.07% 82.79% 94.03% 100.00% -
Adjusted Per Share Value based on latest NOSH - 319,983 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 - CAGR
RPS 20.93 - 10.59 12.37 11.30 11.10 - 15.42% YoY % 0.00% 0.00% -14.39% 9.47% 1.80% - - Horiz. % 188.56% 0.00% 95.41% 111.44% 101.80% 100.00% -
EPS 0.78 0.00 -0.17 0.23 -0.30 -0.06 - - YoY % 0.00% 0.00% -173.91% 176.67% -400.00% - - Horiz. % -1,300.00% -0.00% 283.33% -383.33% 500.00% 100.00% -
DPS 0.00 0.00 0.00 0.25 0.00 0.30 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 83.33% 0.00% 100.00% -
NAPS 0.0732 - 0.0584 0.0582 0.0661 0.0331 - 19.66% YoY % 0.00% 0.00% 0.34% -11.95% 99.70% - - Horiz. % 221.15% 0.00% 176.44% 175.83% 199.70% 100.00% -
Price Multiplier on Financial Quarter End Date 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 - CAGR
Date 30/08/23 30/08/22 31/03/22 31/03/21 31/03/20 29/03/19 - -
Price 0.2400 0.2400 0.2350 0.0000 0.2350 0.2200 - -
P/RPS 1.15 0.00 2.22 0.00 2.08 0.93 - 4.92% YoY % 0.00% 0.00% 0.00% 0.00% 123.66% - - Horiz. % 123.66% 0.00% 238.71% 0.00% 223.66% 100.00% -
P/EPS 30.93 0.00 -135.49 0.00 -77.60 -169.94 - - YoY % 0.00% 0.00% 0.00% 0.00% 54.34% - - Horiz. % -18.20% -0.00% 79.73% -0.00% 45.66% 100.00% -
EY 3.23 0.00 -0.74 0.00 -1.29 -0.59 - - YoY % 0.00% 0.00% 0.00% 0.00% -118.64% - - Horiz. % -547.46% -0.00% 125.42% -0.00% 218.64% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 2.86 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.28 0.00 4.02 0.00 3.56 3.13 - 1.06% YoY % 0.00% 0.00% 0.00% 0.00% 13.74% - - Horiz. % 104.79% 0.00% 128.43% 0.00% 113.74% 100.00% -
Price Multiplier on Announcement Date 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 - CAGR
Date - - 30/05/22 - 30/06/20 28/11/19 - -
Price 0.2400 0.0000 0.2350 0.0000 0.2350 0.2350 - -
P/RPS 1.15 0.00 2.22 0.00 2.08 1.00 - 3.21% YoY % 0.00% 0.00% 0.00% 0.00% 108.00% - - Horiz. % 115.00% 0.00% 222.00% 0.00% 208.00% 100.00% -
P/EPS 30.93 0.00 -135.49 0.00 -77.60 -181.53 - - YoY % 0.00% 0.00% 0.00% 0.00% 57.25% - - Horiz. % -17.04% -0.00% 74.64% -0.00% 42.75% 100.00% -
EY 3.23 0.00 -0.74 0.00 -1.29 -0.55 - - YoY % 0.00% 0.00% 0.00% 0.00% -134.55% - - Horiz. % -587.27% -0.00% 134.55% -0.00% 234.55% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 2.68 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 3.28 0.00 4.02 0.00 3.56 3.34 - -0.41% YoY % 0.00% 0.00% 0.00% 0.00% 6.59% - - Horiz. % 98.20% 0.00% 120.36% 0.00% 106.59% 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