[M&G] YoY Quarter Result on 2018-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 44,657 55,289 53,508 0 30,701 46,889 0 - YoY % -19.23% 3.33% 0.00% 0.00% -34.52% 0.00% - Horiz. % 95.24% 117.91% 114.12% 0.00% 65.48% 100.00% -
PBT -22,985 -19,164 -12,924 0 -34,132 -7,294 0 - YoY % -19.94% -48.28% 0.00% 0.00% -367.95% 0.00% - Horiz. % 315.12% 262.74% 177.19% -0.00% 467.95% 100.00% -
Tax 77 -2 -91 0 9,513 -2,979 0 - YoY % 3,950.00% 97.80% 0.00% 0.00% 419.34% 0.00% - Horiz. % -2.58% 0.07% 3.05% -0.00% -319.34% 100.00% -
NP -22,908 -19,166 -13,015 0 -24,619 -10,273 0 - YoY % -19.52% -47.26% 0.00% 0.00% -139.65% 0.00% - Horiz. % 222.99% 186.57% 126.69% -0.00% 239.65% 100.00% -
NP to SH -17,175 -14,973 -8,434 0 -16,066 -7,697 0 - YoY % -14.71% -77.53% 0.00% 0.00% -108.73% 0.00% - Horiz. % 223.14% 194.53% 109.58% -0.00% 208.73% 100.00% -
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 67,565 74,455 66,523 0 55,320 57,162 0 - YoY % -9.25% 11.92% 0.00% 0.00% -3.22% 0.00% - Horiz. % 118.20% 130.25% 116.38% 0.00% 96.78% 100.00% -
Net Worth 105,189 26,132 82,884 - 98,220 178,640 - - YoY % 302.53% -68.47% 0.00% 0.00% -45.02% 0.00% - Horiz. % 58.88% 14.63% 46.40% 0.00% 54.98% 100.00% -
Dividend 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 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 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 105,189 26,132 82,884 - 98,220 178,640 - - YoY % 302.53% -68.47% 0.00% 0.00% -45.02% 0.00% - Horiz. % 58.88% 14.63% 46.40% 0.00% 54.98% 100.00% -
NOSH 2,223,879 723,878 723,878 723,878 701,572 699,727 682,898 20.47% YoY % 207.22% 0.00% 0.00% 3.18% 0.26% 2.46% - Horiz. % 325.65% 106.00% 106.00% 106.00% 102.73% 102.46% 100.00%
Ratio Analysis 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -51.30 % -34.67 % -24.32 % - % -80.19 % -21.91 % - % - YoY % -47.97% -42.56% 0.00% 0.00% -266.00% 0.00% - Horiz. % 234.14% 158.24% 111.00% 0.00% 366.00% 100.00% -
ROE -16.33 % -57.30 % -10.18 % - % -16.36 % -4.31 % - % - YoY % 71.50% -462.87% 0.00% 0.00% -279.58% 0.00% - Horiz. % 378.89% 1,329.47% 236.19% 0.00% 379.58% 100.00% -
Per Share 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.01 7.64 7.39 - 4.38 6.70 - - YoY % -73.69% 3.38% 0.00% 0.00% -34.63% 0.00% - Horiz. % 30.00% 114.03% 110.30% 0.00% 65.37% 100.00% -
EPS -0.77 -2.07 -1.17 0.00 -2.29 -1.10 0.00 - YoY % 62.80% -76.92% 0.00% 0.00% -108.18% 0.00% - Horiz. % 70.00% 188.18% 106.36% -0.00% 208.18% 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 0.0473 0.0361 0.1145 - 0.1400 0.2553 - - YoY % 31.02% -68.47% 0.00% 0.00% -45.16% 0.00% - Horiz. % 18.53% 14.14% 44.85% 0.00% 54.84% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,223,879 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.01 2.49 2.41 - 1.38 2.11 - - YoY % -19.28% 3.32% 0.00% 0.00% -34.60% 0.00% - Horiz. % 95.26% 118.01% 114.22% 0.00% 65.40% 100.00% -
EPS -0.77 -0.67 -0.38 0.00 -0.72 -0.35 0.00 - YoY % -14.93% -76.32% 0.00% 0.00% -105.71% 0.00% - Horiz. % 220.00% 191.43% 108.57% -0.00% 205.71% 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 0.0473 0.0118 0.0373 - 0.0442 0.0803 - - YoY % 300.85% -68.36% 0.00% 0.00% -44.96% 0.00% - Horiz. % 58.90% 14.69% 46.45% 0.00% 55.04% 100.00% -
Price Multiplier on Financial Quarter End Date 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 -
Price 0.1250 0.0650 0.0800 0.1200 0.4750 0.3900 0.4900 -
P/RPS 6.22 0.85 1.08 0.00 10.85 5.82 0.00 - YoY % 631.76% -21.30% 0.00% 0.00% 86.43% 0.00% - Horiz. % 106.87% 14.60% 18.56% 0.00% 186.43% 100.00% -
P/EPS -16.19 -3.14 -6.87 0.00 -20.74 -35.45 0.00 - YoY % -415.61% 54.29% 0.00% 0.00% 41.50% 0.00% - Horiz. % 45.67% 8.86% 19.38% -0.00% 58.50% 100.00% -
EY -6.18 -31.82 -14.56 0.00 -4.82 -2.82 0.00 - YoY % 80.58% -118.54% 0.00% 0.00% -70.92% 0.00% - Horiz. % 219.15% 1,128.37% 516.31% -0.00% 170.92% 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 2.64 1.80 0.70 0.00 3.39 1.53 0.00 - YoY % 46.67% 157.14% 0.00% 0.00% 121.57% 0.00% - Horiz. % 172.55% 117.65% 45.75% 0.00% 221.57% 100.00% -
Price Multiplier on Announcement Date 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 22/09/20 20/09/19 - 23/05/17 30/05/16 - -
Price 0.1150 0.0700 0.0700 0.0000 0.4850 0.4000 0.0000 -
P/RPS 5.73 0.92 0.95 0.00 11.08 5.97 0.00 - YoY % 522.83% -3.16% 0.00% 0.00% 85.59% 0.00% - Horiz. % 95.98% 15.41% 15.91% 0.00% 185.59% 100.00% -
P/EPS -14.89 -3.38 -6.01 0.00 -21.18 -36.36 0.00 - YoY % -340.53% 43.76% 0.00% 0.00% 41.75% 0.00% - Horiz. % 40.95% 9.30% 16.53% -0.00% 58.25% 100.00% -
EY -6.72 -29.55 -16.64 0.00 -4.72 -2.75 0.00 - YoY % 77.26% -77.58% 0.00% 0.00% -71.64% 0.00% - Horiz. % 244.36% 1,074.55% 605.09% -0.00% 171.64% 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 2.43 1.94 0.61 0.00 3.46 1.57 0.00 - YoY % 25.26% 218.03% 0.00% 0.00% 120.38% 0.00% - Horiz. % 154.78% 123.57% 38.85% 0.00% 220.38% 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