[MFGROUP] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[MFGROUP] MANFORCE GROUP BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -87.66%
YoY- 104.35%
Quarter Report
Latest QR
Upcoming QR
MFGROUP's Result
MFGROUP's Financial Summary
View:
Show?
TTM Result
31/08/24 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Revenue 166,315 108,324 33,896 67,834 74,144 74,782 112,221 7.52%
PBT 12,032 3,812 -434 883 -931 -687 4,529 19.73%
Tax -3,242 -717 -121 -805 -863 -619 -2,011 9.20%
NP 8,790 3,095 -555 78 -1,794 -1,306 2,518 25.91%
-
NP to SH 8,939 3,095 -555 78 -1,794 -1,306 2,518 26.30%
-
Tax Rate 26.94% 18.81% - 91.17% - - 44.40% -
Total Cost 157,525 105,229 34,451 67,756 75,938 76,088 109,703 6.89%
-
Net Worth 32,862 23,422 0 18,687 18,623 21,150 10,589 23.21%
Dividend
31/08/24 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Div - - - - 799 - 948 -
Div Payout % - - - - 0.00% - 37.69% -
Equity
31/08/24 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Net Worth 32,862 23,422 0 18,687 18,623 21,150 10,589 23.21%
NOSH 319,983 319,983 319,983 319,983 319,983 319,983 150,629 14.90%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
NP Margin 5.29% 2.86% -1.64% 0.11% -2.42% -1.75% 2.24% -
ROE 27.20% 13.21% 0.00% 0.42% -9.63% -6.17% 23.78% -
Per Share
31/08/24 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 51.98 33.85 10.59 21.20 23.17 23.37 74.50 -6.41%
EPS 2.79 0.97 -0.17 0.02 -0.56 -0.41 1.67 9.92%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.63 -
NAPS 0.1027 0.0732 0.00 0.0584 0.0582 0.0661 0.0703 7.23%
Adjusted Per Share Value based on latest NOSH - 319,983
31/08/24 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
RPS 51.98 33.85 10.59 21.20 23.17 23.37 35.07 7.52%
EPS 2.79 0.97 -0.17 0.02 -0.56 -0.41 0.79 26.18%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.30 -
NAPS 0.1027 0.0732 0.00 0.0584 0.0582 0.0661 0.0331 23.21%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 30/08/24 30/08/23 30/08/22 31/03/22 31/03/21 31/03/20 29/03/19 -
Price 0.24 0.24 0.24 0.235 0.00 0.235 0.22 -
P/RPS 0.46 0.71 2.27 1.11 0.00 1.01 0.30 8.19%
P/EPS 8.59 24.81 -138.37 964.05 0.00 -57.58 13.16 -7.56%
EY 11.64 4.03 -0.72 0.10 0.00 -1.74 7.60 8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 2.34 3.28 0.00 4.02 0.00 3.56 3.13 -5.22%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/03/22 31/03/21 31/03/20 31/03/19 CAGR
Date 24/10/24 27/10/23 - 30/05/22 31/05/21 30/06/20 28/11/19 -
Price 0.24 0.24 0.00 0.235 0.235 0.235 0.235 -
P/RPS 0.46 0.71 0.00 1.11 1.01 1.01 0.32 6.91%
P/EPS 8.59 24.81 0.00 964.05 -41.92 -57.58 14.06 -8.68%
EY 11.64 4.03 0.00 0.10 -2.39 -1.74 7.11 9.51%
DY 0.00 0.00 0.00 0.00 1.06 0.00 2.68 -
P/NAPS 2.34 3.28 0.00 4.02 4.04 3.56 3.34 -6.34%

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