[MFGROUP] QoQ Annualized Quarter Result on 31-Aug-2024 [#1]

Stock
[MFGROUP] MANFORCE GROUP BERHAD
Announcement Date
24-Oct-2024
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2025
Quarter
31-Aug-2024 [#1]
Profit Trend
QoQ- 67.83%
YoY- 109.91%
Quarter Report
Latest QR
Upcoming QR
MFGROUP's Result
MFGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/24 29/02/24 31/08/23 28/02/23 30/09/22 31/08/22 31/03/22 CAGR
Revenue 175,686 145,450 133,956 111,784 70,438 0 67,792 48.16%
PBT 13,112 8,743 6,534 2,081 1,535 0 -868 -
Tax -2,986 -2,532 -1,568 -226 -293 0 -242 182.21%
NP 10,126 6,211 4,966 1,855 1,242 0 -1,110 -
-
NP to SH 10,424 6,211 4,966 1,855 1,242 0 -1,110 -
-
Tax Rate 22.77% 28.96% 24.00% 10.86% 19.09% - - -
Total Cost 165,560 139,239 128,990 109,929 69,196 0 68,902 43.61%
-
Net Worth 32,862 27,166 23,422 21,086 20,478 0 18,687 26.24%
Dividend
31/08/24 29/02/24 31/08/23 28/02/23 30/09/22 31/08/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/24 29/02/24 31/08/23 28/02/23 30/09/22 31/08/22 31/03/22 CAGR
Net Worth 32,862 27,166 23,422 21,086 20,478 0 18,687 26.24%
NOSH 319,983 319,983 319,983 319,983 319,983 319,983 319,983 0.00%
Ratio Analysis
31/08/24 29/02/24 31/08/23 28/02/23 30/09/22 31/08/22 31/03/22 CAGR
NP Margin 5.76% 4.27% 3.71% 1.66% 1.76% 0.00% -1.64% -
ROE 31.72% 22.86% 21.20% 8.80% 6.06% 0.00% -5.94% -
Per Share
31/08/24 29/02/24 31/08/23 28/02/23 30/09/22 31/08/22 31/03/22 CAGR
RPS 54.90 45.46 41.86 34.93 22.01 0.00 21.19 48.15%
EPS 3.26 1.94 1.56 0.58 0.39 0.00 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.0849 0.0732 0.0659 0.064 0.00 0.0584 26.24%
Adjusted Per Share Value based on latest NOSH - 319,983
31/08/24 29/02/24 31/08/23 28/02/23 30/09/22 31/08/22 31/03/22 CAGR
RPS 54.90 45.46 41.86 34.93 22.01 0.00 21.19 48.15%
EPS 3.26 1.94 1.56 0.58 0.39 0.00 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.0849 0.0732 0.0659 0.064 0.00 0.0584 26.24%
Price Multiplier on Financial Quarter End Date
31/08/24 29/02/24 31/08/23 28/02/23 30/09/22 31/08/22 31/03/22 CAGR
Date 30/08/24 29/02/24 30/08/23 28/02/23 30/09/22 30/08/22 31/03/22 -
Price 0.24 0.24 0.24 0.24 0.24 0.24 0.235 -
P/RPS 0.44 0.53 0.57 0.69 1.09 0.00 1.11 -31.75%
P/EPS 7.37 12.36 15.46 41.40 61.83 0.00 -67.74 -
EY 13.57 8.09 6.47 2.42 1.62 0.00 -1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.83 3.28 3.64 3.75 0.00 4.02 -20.02%
Price Multiplier on Announcement Date
31/08/24 29/02/24 31/08/23 28/02/23 30/09/22 31/08/22 31/03/22 CAGR
Date 24/10/24 25/04/24 27/10/23 20/04/23 25/11/22 - 30/05/22 -
Price 0.24 0.24 0.24 0.24 0.24 0.00 0.235 -
P/RPS 0.44 0.53 0.57 0.69 1.09 0.00 1.11 -31.75%
P/EPS 7.37 12.36 15.46 41.40 61.83 0.00 -67.74 -
EY 13.57 8.09 6.47 2.42 1.62 0.00 -1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.83 3.28 3.64 3.75 0.00 4.02 -20.02%

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