[MGRC] QoQ Quarter Result on 31-Mar-2023 [#1]

Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -132.12%
YoY- -245.72%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,236 2,265 2,229 680 1,643 3,812 6,333 -49.95%
PBT -7,455 -1,489 -9,984 -3,179 -1,273 847 2,968 -
Tax 0 0 -1,094 -59 0 0 1,028 -
NP -7,455 -1,489 -11,078 -3,238 -1,273 847 3,996 -
-
NP to SH -6,067 -1,448 -11,031 -2,862 -1,233 847 3,996 -
-
Tax Rate - - - - - 0.00% -34.64% -
Total Cost 9,691 3,754 13,307 3,918 2,916 2,965 2,337 157.44%
-
Net Worth 21,953 28,430 27,344 37,761 38,970 38,505 36,906 -29.20%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 21,953 28,430 27,344 37,761 38,970 38,505 36,906 -29.20%
NOSH 137,210 137,210 130,210 130,210 130,210 124,210 124,210 6.84%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -333.41% -65.74% -496.99% -476.18% -77.48% 22.22% 63.10% -
ROE -27.64% -5.09% -40.34% -7.58% -3.16% 2.20% 10.83% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.63 1.67 1.71 0.52 1.31 3.07 5.15 -53.45%
EPS -4.42 -1.07 -8.47 -2.20 -0.98 0.68 3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.21 0.21 0.29 0.31 0.31 0.30 -34.15%
Adjusted Per Share Value based on latest NOSH - 130,210
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.64 1.66 1.63 0.50 1.20 2.79 4.64 -49.91%
EPS -4.45 -1.06 -8.08 -2.10 -0.90 0.62 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1609 0.2083 0.2004 0.2767 0.2856 0.2822 0.2704 -29.18%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.445 0.47 0.465 0.585 0.765 0.71 0.865 -
P/RPS 27.31 28.09 27.16 112.02 58.53 23.13 16.80 38.13%
P/EPS -10.06 -43.94 -5.49 -26.62 -78.00 104.12 26.63 -
EY -9.94 -2.28 -18.22 -3.76 -1.28 0.96 3.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.24 2.21 2.02 2.47 2.29 2.88 -2.32%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 28/08/23 23/05/23 24/02/23 23/11/22 30/08/22 -
Price 0.465 0.46 0.44 0.515 0.745 0.74 0.685 -
P/RPS 28.53 27.50 25.70 98.62 57.00 24.11 13.31 66.01%
P/EPS -10.52 -43.01 -5.19 -23.43 -75.96 108.52 21.09 -
EY -9.51 -2.33 -19.25 -4.27 -1.32 0.92 4.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.19 2.10 1.78 2.40 2.39 2.28 17.61%

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