[M&G] QoQ Quarter Result on 31-Jul-2022 [#1]

Announcement Date
26-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- -126.93%
YoY- 94.49%
Quarter Report
View:
Show?
Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 76,064 73,694 82,091 75,334 63,241 57,629 54,111 25.56%
PBT 47,054 -1,375 23,579 -986 8,330 -8,302 -11,200 -
Tax -505 71 -87 -76 -320 -3 -80 242.71%
NP 46,549 -1,304 23,492 -1,062 8,010 -8,305 -11,280 -
-
NP to SH 31,663 -905 16,670 -947 3,517 -6,047 -10,026 -
-
Tax Rate 1.07% - 0.37% - 3.84% - - -
Total Cost 29,515 74,998 58,599 76,396 55,231 65,934 65,391 -41.24%
-
Net Worth 236,398 127,205 171,683 89,622 84,285 57,376 76,723 112.18%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 236,398 127,205 171,683 89,622 84,285 57,376 76,723 112.18%
NOSH 2,223,879 2,223,879 723,878 723,878 723,878 723,878 723,878 111.76%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 61.20% -1.77% 28.62% -1.41% 12.67% -14.41% -20.85% -
ROE 13.39% -0.71% 9.71% -1.06% 4.17% -10.54% -13.07% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 3.42 3.31 3.69 3.39 2.84 2.59 2.43 25.66%
EPS 1.42 -0.04 0.75 -0.04 0.16 -0.27 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1063 0.0572 0.0772 0.0403 0.0379 0.0258 0.0345 112.18%
Adjusted Per Share Value based on latest NOSH - 723,878
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 3.42 3.31 3.69 3.39 2.84 2.59 2.43 25.66%
EPS 1.42 -0.04 0.75 -0.04 0.16 -0.27 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1063 0.0572 0.0772 0.0403 0.0379 0.0258 0.0345 112.18%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 0.17 0.13 0.115 0.075 0.07 0.085 0.07 -
P/RPS 4.97 3.92 3.12 2.21 2.46 3.28 2.88 44.01%
P/EPS 11.94 -319.45 15.34 -176.13 44.26 -31.26 -15.53 -
EY 8.38 -0.31 6.52 -0.57 2.26 -3.20 -6.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.27 1.49 1.86 1.85 3.29 2.03 -14.71%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/06/23 27/03/23 27/12/22 26/09/22 30/06/22 30/03/22 23/12/21 -
Price 0.155 0.165 0.085 0.09 0.07 0.06 0.05 -
P/RPS 4.53 4.98 2.30 2.66 2.46 2.32 2.05 69.90%
P/EPS 10.89 -405.46 11.34 -211.35 44.26 -22.07 -11.09 -
EY 9.19 -0.25 8.82 -0.47 2.26 -4.53 -9.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.88 1.10 2.23 1.85 2.33 1.45 0.46%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment