[M&G] YoY Quarter Result on 2019-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
Revenue 46,526 34,446 0 38,630 112,822 97,739 0 - YoY % 35.07% 0.00% 0.00% -65.76% 15.43% 0.00% - Horiz. % 47.60% 35.24% 0.00% 39.52% 115.43% 100.00% -
PBT -15,311 -27,200 0 -231,310 6,745 -302 0 - YoY % 43.71% 0.00% 0.00% -3,529.36% 2,333.44% 0.00% - Horiz. % 5,069.87% 9,006.62% -0.00% 76,592.71% -2,233.44% 100.00% -
Tax -26 -539 0 11,261 -90 -924 0 - YoY % 95.18% 0.00% 0.00% 12,612.22% 90.26% 0.00% - Horiz. % 2.81% 58.33% -0.00% -1,218.72% 9.74% 100.00% -
NP -15,337 -27,739 0 -220,049 6,655 -1,226 0 - YoY % 44.71% 0.00% 0.00% -3,406.52% 642.82% 0.00% - Horiz. % 1,250.98% 2,262.56% -0.00% 17,948.53% -542.82% 100.00% -
NP to SH -11,114 -18,647 0 -153,701 4,740 -1,097 0 - YoY % 40.40% 0.00% 0.00% -3,342.64% 532.09% 0.00% - Horiz. % 1,013.13% 1,699.82% -0.00% 14,011.03% -432.09% 100.00% -
Tax Rate - % - % - % - % 1.33 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 61,863 62,185 0 258,679 106,167 98,965 0 - YoY % -0.52% 0.00% 0.00% 143.65% 7.28% 0.00% - Horiz. % 62.51% 62.84% 0.00% 261.38% 107.28% 100.00% -
Net Worth 114,807 152,014 167,071 166,492 19,171,696 18,749,992 - - YoY % -24.48% -9.01% 0.35% -99.13% 2.25% 0.00% - Horiz. % 0.61% 0.81% 0.89% 0.89% 102.25% 100.00% -
Dividend 31/03/19 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 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 31/03/19 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
Net Worth 114,807 152,014 167,071 166,492 19,171,696 18,749,992 - - YoY % -24.48% -9.01% 0.35% -99.13% 2.25% 0.00% - Horiz. % 0.61% 0.81% 0.89% 0.89% 102.25% 100.00% -
NOSH 723,878 723,878 723,878 723,879 697,058 685,625 537,868 7.24% YoY % 0.00% 0.00% -0.00% 3.85% 1.67% 27.47% - Horiz. % 134.58% 134.58% 134.58% 134.58% 129.60% 127.47% 100.00%
Ratio Analysis 31/03/19 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
NP Margin -32.96 % -80.53 % - % -569.63 % 5.90 % -1.25 % - % - YoY % 59.07% 0.00% 0.00% -9,754.75% 572.00% 0.00% - Horiz. % 2,636.80% 6,442.40% 0.00% 45,570.40% -472.00% 100.00% -
ROE -9.68 % -12.27 % - % -92.32 % 0.02 % -0.01 % - % - YoY % 21.11% 0.00% 0.00% -461,700.00% 300.00% 0.00% - Horiz. % 96,800.01% 122,700.02% 0.00% 923,200.00% -200.00% 100.00% -
Per Share 31/03/19 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
RPS 6.43 4.76 - 5.34 16.19 14.26 - - YoY % 35.08% 0.00% 0.00% -67.02% 13.53% 0.00% - Horiz. % 45.09% 33.38% 0.00% 37.45% 113.53% 100.00% -
EPS -1.54 -2.58 0.00 -21.23 0.68 -0.16 0.00 - YoY % 40.31% 0.00% 0.00% -3,222.06% 525.00% 0.00% - Horiz. % 962.50% 1,612.50% -0.00% 13,268.75% -425.00% 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 0.1586 0.2100 0.2308 0.2300 27.5037 27.3473 - - YoY % -24.48% -9.01% 0.35% -99.16% 0.57% 0.00% - Horiz. % 0.58% 0.77% 0.84% 0.84% 100.57% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,223,879 31/03/19 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
RPS 2.09 1.55 - 1.74 5.07 4.39 - - YoY % 34.84% 0.00% 0.00% -65.68% 15.49% 0.00% - Horiz. % 47.61% 35.31% 0.00% 39.64% 115.49% 100.00% -
EPS -0.50 -0.84 0.00 -6.91 0.21 -0.05 0.00 - YoY % 40.48% 0.00% 0.00% -3,390.48% 520.00% 0.00% - Horiz. % 1,000.00% 1,680.00% -0.00% 13,820.00% -420.00% 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 0.0516 0.0684 0.0751 0.0749 8.6208 8.4312 - - YoY % -24.56% -8.92% 0.27% -99.13% 2.25% 0.00% - Horiz. % 0.61% 0.81% 0.89% 0.89% 102.25% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
Date 29/03/19 30/03/18 30/04/18 29/12/17 31/07/15 30/10/15 31/12/14 -
Price 0.0950 0.1250 0.1050 0.1900 0.4550 0.5100 0.5500 -
P/RPS 1.48 2.63 0.00 3.56 2.81 3.58 0.00 - YoY % -43.73% 0.00% 0.00% 26.69% -21.51% 0.00% - Horiz. % 41.34% 73.46% 0.00% 99.44% 78.49% 100.00% -
P/EPS -6.19 -4.85 0.00 -0.89 66.91 -318.75 0.00 - YoY % -27.63% 0.00% 0.00% -101.33% 120.99% 0.00% - Horiz. % 1.94% 1.52% -0.00% 0.28% -20.99% 100.00% -
EY -16.16 -20.61 0.00 -111.75 1.49 -0.31 0.00 - YoY % 21.59% 0.00% 0.00% -7,600.00% 580.65% 0.00% - Horiz. % 5,212.90% 6,648.39% -0.00% 36,048.39% -480.65% 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 0.60 0.60 0.45 0.83 0.02 0.02 0.00 - YoY % 0.00% 33.33% -45.78% 4,050.00% 0.00% 0.00% - Horiz. % 3,000.00% 3,000.00% 2,250.00% 4,150.00% 100.00% 100.00% -
Price Multiplier on Announcement Date 31/03/19 31/03/18 30/04/18 31/12/17 31/07/15 31/10/15 31/12/14 CAGR
Date 27/05/19 31/05/18 - 28/02/18 29/09/15 07/12/15 - -
Price 0.0850 0.1100 0.0000 0.1700 0.4950 0.4550 0.0000 -
P/RPS 1.32 2.31 0.00 3.19 3.06 3.19 0.00 - YoY % -42.86% 0.00% 0.00% 4.25% -4.08% 0.00% - Horiz. % 41.38% 72.41% 0.00% 100.00% 95.92% 100.00% -
P/EPS -5.54 -4.27 0.00 -0.80 72.79 -284.38 0.00 - YoY % -29.74% 0.00% 0.00% -101.10% 125.60% 0.00% - Horiz. % 1.95% 1.50% -0.00% 0.28% -25.60% 100.00% -
EY -18.06 -23.42 0.00 -124.90 1.37 -0.35 0.00 - YoY % 22.89% 0.00% 0.00% -9,216.79% 491.43% 0.00% - Horiz. % 5,160.00% 6,691.43% -0.00% 35,685.71% -391.43% 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 0.54 0.52 0.00 0.74 0.02 0.02 0.00 - YoY % 3.85% 0.00% 0.00% 3,600.00% 0.00% 0.00% - Horiz. % 2,700.00% 2,600.00% 0.00% 3,700.00% 100.00% 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
Attachment - Q1 CY 2019 Financial Results.pdf 
