[MSNIAGA] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -284.81%
YoY- 7.68%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 342,404 240,189 204,754 168,946 196,812 197,718 185,580 50.48%
PBT 4,240 6,259 1,750 -2,014 1,440 -8,995 -6,805 -
Tax -648 -783 -48 -72 -112 -3 -180 135.07%
NP 3,592 5,476 1,702 -2,086 1,328 -8,998 -6,985 -
-
NP to SH 3,516 5,469 1,706 -2,092 1,132 -9,345 -7,262 -
-
Tax Rate 15.28% 12.51% 2.74% - 7.78% - - -
Total Cost 338,812 234,713 203,052 171,032 195,484 206,716 192,565 45.79%
-
Net Worth 106,361 105,480 104,990 102,665 103,994 103,710 108,651 -1.41%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 12,080 - - - - - - -
Div Payout % 343.58% - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 106,361 105,480 104,990 102,665 103,994 103,710 108,651 -1.41%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.05% 2.28% 0.83% -1.23% 0.67% -4.55% -3.76% -
ROE 3.31% 5.18% 1.63% -2.04% 1.09% -9.01% -6.68% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 566.88 397.65 338.99 279.70 325.84 327.34 307.24 50.48%
EPS 5.84 9.05 2.83 -3.46 1.88 -15.47 -12.03 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7609 1.7463 1.7382 1.6997 1.7217 1.717 1.7988 -1.41%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 567.19 397.87 339.17 279.86 326.02 327.52 307.41 50.48%
EPS 5.82 9.06 2.83 -3.47 1.88 -15.48 -12.03 -
DPS 20.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7619 1.7473 1.7392 1.7006 1.7227 1.718 1.7998 -1.41%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.50 1.58 1.56 1.47 1.46 1.23 1.20 -
P/RPS 0.26 0.40 0.46 0.53 0.45 0.38 0.39 -23.70%
P/EPS 25.77 17.45 55.21 -42.44 77.90 -7.95 -9.98 -
EY 3.88 5.73 1.81 -2.36 1.28 -12.58 -10.02 -
DY 13.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 0.90 0.86 0.85 0.72 0.67 17.20%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 25/02/22 19/11/21 17/08/21 20/05/21 05/03/21 20/11/20 -
Price 1.47 1.51 1.52 1.55 1.66 1.49 1.25 -
P/RPS 0.26 0.38 0.45 0.55 0.51 0.46 0.41 -26.20%
P/EPS 25.25 16.68 53.80 -44.75 88.58 -9.63 -10.40 -
EY 3.96 6.00 1.86 -2.23 1.13 -10.38 -9.62 -
DY 13.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.86 0.87 0.91 0.96 0.87 0.69 13.11%

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