[M&G] YoY Quarter Result on 2020-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 30/09/17 CAGR
Revenue 73,694 57,629 38,896 50,336 0 43,846 44,915 9.72% YoY % 27.88% 48.16% -22.73% 0.00% 0.00% -2.38% - Horiz. % 164.07% 128.31% 86.60% 112.07% 0.00% 97.62% 100.00%
PBT -1,375 -8,302 -28,569 -13,358 0 -16,844 -24,102 -41.51% YoY % 83.44% 70.94% -113.87% 0.00% 0.00% 30.11% - Horiz. % 5.70% 34.45% 118.53% 55.42% -0.00% 69.89% 100.00%
Tax 71 -3 -184 -542 0 -111 4,407 -53.84% YoY % 2,466.67% 98.37% 66.05% 0.00% 0.00% -102.52% - Horiz. % 1.61% -0.07% -4.18% -12.30% 0.00% -2.52% 100.00%
NP -1,304 -8,305 -28,753 -13,900 0 -16,955 -19,695 -39.86% YoY % 84.30% 71.12% -106.86% 0.00% 0.00% 13.91% - Horiz. % 6.62% 42.17% 145.99% 70.58% -0.00% 86.09% 100.00%
NP to SH -905 -6,047 -21,764 -11,038 0 -11,474 -13,827 -39.99% YoY % 85.03% 72.22% -97.17% 0.00% 0.00% 17.02% - Horiz. % 6.55% 43.73% 157.40% 79.83% -0.00% 82.98% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 74,998 65,934 67,649 64,236 0 60,801 64,610 2.83% YoY % 13.75% -2.54% 5.31% 0.00% 0.00% -5.90% - Horiz. % 116.08% 102.05% 104.70% 99.42% 0.00% 94.10% 100.00%
Net Worth 127,205 57,376 62,905 61,819 - 128,271 312,842 -15.51% YoY % 121.71% -8.79% 1.76% 0.00% 0.00% -59.00% - Horiz. % 40.66% 18.34% 20.11% 19.76% 0.00% 41.00% 100.00%
Dividend 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 30/09/17 CAGR
Net Worth 127,205 57,376 62,905 61,819 - 128,271 312,842 -15.51% YoY % 121.71% -8.79% 1.76% 0.00% 0.00% -59.00% - Horiz. % 40.66% 18.34% 20.11% 19.76% 0.00% 41.00% 100.00%
NOSH 2,223,879 2,223,879 723,878 723,878 723,878 723,878 711,006 23.81% YoY % 0.00% 207.22% 0.00% 0.00% 0.00% 1.81% - Horiz. % 312.78% 312.78% 101.81% 101.81% 101.81% 101.81% 100.00%
Ratio Analysis 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 30/09/17 CAGR
NP Margin -1.77 % -14.41 % -73.92 % -27.61 % - % -38.67 % -43.85 % -45.18% YoY % 87.72% 80.51% -167.73% 0.00% 0.00% 11.81% - Horiz. % 4.04% 32.86% 168.57% 62.96% 0.00% 88.19% 100.00%
ROE -0.71 % -10.54 % -34.60 % -17.86 % - % -8.95 % -4.42 % -29.00% YoY % 93.26% 69.54% -93.73% 0.00% 0.00% -102.49% - Horiz. % 16.06% 238.46% 782.81% 404.07% 0.00% 202.49% 100.00%
Per Share 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 30/09/17 CAGR
RPS 3.31 2.59 5.37 6.95 - 6.06 6.32 -11.41% YoY % 27.80% -51.77% -22.73% 0.00% 0.00% -4.11% - Horiz. % 52.37% 40.98% 84.97% 109.97% 0.00% 95.89% 100.00%
EPS -0.04 -0.27 -3.01 -1.52 0.00 -1.59 -1.94 -51.66% YoY % 85.19% 91.03% -98.03% 0.00% 0.00% 18.04% - Horiz. % 2.06% 13.92% 155.15% 78.35% -0.00% 81.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0572 0.0258 0.0869 0.0854 - 0.1772 0.4400 -31.76% YoY % 121.71% -70.31% 1.76% 0.00% 0.00% -59.73% - Horiz. % 13.00% 5.86% 19.75% 19.41% 0.00% 40.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,223,879 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 30/09/17 CAGR
RPS 3.31 2.59 1.75 2.26 - 1.97 2.02 9.69% YoY % 27.80% 48.00% -22.57% 0.00% 0.00% -2.48% - Horiz. % 163.86% 128.22% 86.63% 111.88% 0.00% 97.52% 100.00%
EPS -0.04 -0.27 -0.98 -0.50 0.00 -0.52 -0.62 -40.15% YoY % 85.19% 72.45% -96.00% 0.00% 0.00% 16.13% - Horiz. % 6.45% 43.55% 158.06% 80.65% -0.00% 83.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0572 0.0258 0.0283 0.0278 - 0.0577 0.1407 -15.51% YoY % 121.71% -8.83% 1.80% 0.00% 0.00% -58.99% - Horiz. % 40.65% 18.34% 20.11% 19.76% 0.00% 41.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 30/09/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 28/09/18 29/09/17 -
Price 0.1300 0.0850 0.1150 0.0750 0.0650 0.1000 0.2350 -
P/RPS 3.92 3.28 2.14 1.08 0.00 1.65 3.72 0.99% YoY % 19.51% 53.27% 98.15% 0.00% 0.00% -55.65% - Horiz. % 105.38% 88.17% 57.53% 29.03% 0.00% 44.35% 100.00%
P/EPS -319.45 -31.26 -3.82 -4.92 0.00 -6.31 -12.08 84.66% YoY % -921.91% -718.32% 22.36% 0.00% 0.00% 47.76% - Horiz. % 2,644.45% 258.77% 31.62% 40.73% -0.00% 52.24% 100.00%
EY -0.31 -3.20 -26.14 -20.33 0.00 -15.85 -8.28 -45.95% YoY % 90.31% 87.76% -28.58% 0.00% 0.00% -91.43% - Horiz. % 3.74% 38.65% 315.70% 245.53% -0.00% 191.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.27 3.29 1.32 0.88 0.00 0.56 0.53 31.31% YoY % -31.00% 149.24% 50.00% 0.00% 0.00% 5.66% - Horiz. % 428.30% 620.75% 249.06% 166.04% 0.00% 105.66% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/18 30/09/17 CAGR
Date 27/03/23 30/03/22 - 26/03/20 - 28/11/18 29/11/17 -
Price 0.1650 0.0600 0.1700 0.0550 0.0000 0.0750 0.2150 -
P/RPS 4.98 2.32 3.16 0.79 0.00 1.24 3.40 7.41% YoY % 114.66% -26.58% 300.00% 0.00% 0.00% -63.53% - Horiz. % 146.47% 68.24% 92.94% 23.24% 0.00% 36.47% 100.00%
P/EPS -405.46 -22.07 -5.65 -3.61 0.00 -4.73 -11.06 96.31% YoY % -1,737.15% -290.62% -56.51% 0.00% 0.00% 57.23% - Horiz. % 3,666.00% 199.55% 51.08% 32.64% -0.00% 42.77% 100.00%
EY -0.25 -4.53 -17.69 -27.72 0.00 -21.13 -9.05 -48.94% YoY % 94.48% 74.39% 36.18% 0.00% 0.00% -133.48% - Horiz. % 2.76% 50.06% 195.47% 306.30% -0.00% 233.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.88 2.33 1.96 0.64 0.00 0.42 0.49 39.33% YoY % 23.61% 18.88% 206.25% 0.00% 0.00% -14.29% - Horiz. % 587.76% 475.51% 400.00% 130.61% 0.00% 85.71% 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 Q3 2020 Results (Final).pdf 
