[MFGROUP] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[MFGROUP] MANFORCE GROUP BERHAD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -168.22%
YoY- -558.46%
Quarter Report
Latest QR
Upcoming QR
MFGROUP's Result
MFGROUP's Financial Summary
View:
Show?
TTM Result
28/02/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Revenue 33,938 73,511 74,144 70,725 74,782 74,145 112,221 -33.62%
PBT 1,316 2,425 -931 -2,677 -687 100 4,529 -34.52%
Tax -684 -1,052 -863 -826 -619 -632 -2,011 -30.89%
NP 632 1,373 -1,794 -3,503 -1,306 -532 2,518 -37.73%
-
NP to SH 632 1,373 -1,794 -3,503 -1,306 -532 2,518 -37.73%
-
Tax Rate 51.98% 43.38% - - - 632.00% 44.40% -
Total Cost 33,306 72,138 75,938 74,228 76,088 74,677 109,703 -33.53%
-
Net Worth 19,230 19,230 18,623 18,623 21,150 22,142 10,589 22.68%
Dividend
28/02/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Div - 799 799 - - 948 948 -
Div Payout % - 58.26% 0.00% - - 0.00% 37.69% -
Equity
28/02/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Net Worth 19,230 19,230 18,623 18,623 21,150 22,142 10,589 22.68%
NOSH 319,983 319,983 319,983 319,983 319,983 319,983 150,629 29.46%
Ratio Analysis
28/02/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
NP Margin 1.86% 1.87% -2.42% -4.95% -1.75% -0.72% 2.24% -
ROE 3.29% 7.14% -9.63% -18.81% -6.17% -2.40% 23.78% -
Per Share
28/02/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
RPS 10.61 22.97 23.17 22.10 23.37 23.17 74.50 -48.72%
EPS 0.20 0.43 -0.56 -1.09 -0.41 -0.17 1.67 -51.68%
DPS 0.00 0.25 0.25 0.00 0.00 0.30 0.63 -
NAPS 0.0601 0.0601 0.0582 0.0582 0.0661 0.0692 0.0703 -5.23%
Adjusted Per Share Value based on latest NOSH - 319,983
28/02/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
RPS 10.61 22.97 23.17 22.10 23.37 23.17 35.07 -33.61%
EPS 0.20 0.43 -0.56 -1.09 -0.41 -0.17 0.79 -37.54%
DPS 0.00 0.25 0.25 0.00 0.00 0.30 0.30 -
NAPS 0.0601 0.0601 0.0582 0.0582 0.0661 0.0692 0.0331 22.68%
Price Multiplier on Financial Quarter End Date
28/02/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Date 28/02/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 29/03/19 -
Price 0.235 0.235 0.00 0.235 0.235 0.235 0.22 -
P/RPS 2.22 1.02 0.00 1.06 1.01 1.01 0.30 98.56%
P/EPS 118.98 54.77 0.00 -21.47 -57.58 -141.35 13.16 112.67%
EY 0.84 1.83 0.00 -4.66 -1.74 -0.71 7.60 -52.99%
DY 0.00 1.06 0.00 0.00 0.00 1.26 2.86 -
P/NAPS 3.91 3.91 0.00 4.04 3.56 3.40 3.13 7.92%
Price Multiplier on Announcement Date
28/02/22 30/09/21 31/03/21 30/09/20 31/03/20 30/09/19 31/03/19 CAGR
Date - 29/11/21 31/05/21 30/11/20 30/06/20 28/11/19 28/11/19 -
Price 0.00 0.235 0.235 0.235 0.235 0.235 0.235 -
P/RPS 0.00 1.02 1.01 1.06 1.01 1.01 0.32 -
P/EPS 0.00 54.77 -41.92 -21.47 -57.58 -141.35 14.06 -
EY 0.00 1.83 -2.39 -4.66 -1.74 -0.71 7.11 -
DY 0.00 1.06 1.06 0.00 0.00 1.26 2.68 -
P/NAPS 0.00 3.91 4.04 4.04 3.56 3.40 3.34 -

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