[MOBILIA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -45.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 102,982 102,804 70,115 55,970 81,326 103,704 76,404 22.08%
PBT 21,146 19,524 10,001 6,333 11,810 14,956 9,656 68.87%
Tax -5,874 -5,592 -1,966 -1,438 -2,796 -3,332 -1,001 226.39%
NP 15,272 13,932 8,035 4,894 9,014 11,624 8,655 46.17%
-
NP to SH 15,272 13,932 8,035 4,894 9,014 11,624 8,655 46.17%
-
Tax Rate 27.78% 28.64% 19.66% 22.71% 23.67% 22.28% 10.37% -
Total Cost 87,710 88,872 62,080 51,076 72,312 92,080 67,749 18.84%
-
Net Worth 55,999 55,999 55,303 47,999 47,999 47,999 30,600 49.77%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 7,000 14,000 - - - - - -
Div Payout % 45.84% 100.49% - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 55,999 55,999 55,303 47,999 47,999 47,999 30,600 49.77%
NOSH 700,000 700,000 700,000 400,000 400,000 400,000 340,000 62.05%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.83% 13.55% 11.46% 8.75% 11.08% 11.21% 11.33% -
ROE 27.27% 24.88% 14.53% 10.20% 18.78% 24.22% 28.28% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.71 14.69 10.14 13.99 20.33 25.93 22.47 -24.66%
EPS 2.18 2.00 1.16 1.23 2.26 2.92 2.55 -9.94%
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.12 0.12 0.12 0.09 -7.57%
Adjusted Per Share Value based on latest NOSH - 400,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.71 14.69 10.02 8.00 11.62 14.81 10.91 22.11%
EPS 2.18 2.00 1.15 0.70 1.29 1.66 1.24 45.81%
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.079 0.0686 0.0686 0.0686 0.0437 49.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 - -
Price 0.19 0.19 0.225 0.475 0.405 0.39 0.00 -
P/RPS 1.29 1.29 2.22 3.39 1.99 1.50 0.00 -
P/EPS 8.71 9.55 19.36 38.82 17.97 13.42 0.00 -
EY 11.48 10.48 5.17 2.58 5.56 7.45 0.00 -
DY 5.26 10.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.38 2.81 3.96 3.38 3.25 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 30/05/22 22/02/22 29/11/21 30/09/21 10/05/21 17/02/21 -
Price 0.19 0.21 0.215 0.22 0.475 0.405 0.00 -
P/RPS 1.29 1.43 2.12 1.57 2.34 1.56 0.00 -
P/EPS 8.71 10.55 18.50 17.98 21.08 13.94 0.00 -
EY 11.48 9.48 5.41 5.56 4.74 7.18 0.00 -
DY 5.26 9.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.63 2.69 1.83 3.96 3.38 0.00 -

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