[MTAG] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[MTAG] MTAG GROUP BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -82.95%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
MTAG's Result
MTAG's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 180,163 129,548 80,835 37,949 193,637 152,648 109,186 39.76%
PBT 39,773 28,838 18,602 7,718 44,827 35,869 28,016 26.39%
Tax -9,691 -6,468 -4,523 -1,985 -11,211 -9,343 -6,788 26.87%
NP 30,082 22,370 14,079 5,733 33,616 26,526 21,228 26.24%
-
NP to SH 30,082 22,370 14,079 5,733 33,616 26,526 21,228 26.24%
-
Tax Rate 24.37% 22.43% 24.31% 25.72% 25.01% 26.05% 24.23% -
Total Cost 150,081 107,178 66,756 32,216 160,021 126,122 87,958 42.93%
-
Net Worth 204,485 211,301 197,669 197,669 190,852 197,669 190,852 4.72%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 20,448 20,448 6,816 6,816 20,448 20,448 6,816 108.42%
Div Payout % 67.98% 91.41% 48.41% 118.89% 60.83% 77.09% 32.11% -
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 204,485 211,301 197,669 197,669 190,852 197,669 190,852 4.72%
NOSH 681,617 681,617 681,617 681,617 681,617 681,617 681,617 0.00%
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 16.70% 17.27% 17.42% 15.11% 17.36% 17.38% 19.44% -
ROE 14.71% 10.59% 7.12% 2.90% 17.61% 13.42% 11.12% -
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 26.43 19.01 11.86 5.57 28.41 22.39 16.02 39.75%
EPS 4.41 3.28 2.07 0.84 4.93 3.89 3.11 26.29%
DPS 3.00 3.00 1.00 1.00 3.00 3.00 1.00 108.42%
NAPS 0.30 0.31 0.29 0.29 0.28 0.29 0.28 4.72%
Adjusted Per Share Value based on latest NOSH - 681,617
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 26.43 19.01 11.86 5.57 28.41 22.39 16.02 39.75%
EPS 4.41 3.28 2.07 0.84 4.93 3.89 3.11 26.29%
DPS 3.00 3.00 1.00 1.00 3.00 3.00 1.00 108.42%
NAPS 0.30 0.31 0.29 0.29 0.28 0.29 0.28 4.72%
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 31/12/20 -
Price 0.465 0.48 0.51 0.64 0.655 0.775 0.74 -
P/RPS 1.76 2.53 4.30 11.50 2.31 3.46 4.62 -47.54%
P/EPS 10.54 14.63 24.69 76.09 13.28 19.91 23.76 -41.92%
EY 9.49 6.84 4.05 1.31 7.53 5.02 4.21 72.17%
DY 6.45 6.25 1.96 1.56 4.58 3.87 1.35 184.48%
P/NAPS 1.55 1.55 1.76 2.21 2.34 2.67 2.64 -29.95%
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 25/08/22 24/05/22 23/02/22 24/11/21 27/08/21 28/05/21 22/02/21 -
Price 0.50 0.485 0.50 0.63 0.625 0.72 0.83 -
P/RPS 1.89 2.55 4.22 11.32 2.20 3.22 5.18 -49.03%
P/EPS 11.33 14.78 24.21 74.90 12.67 18.50 26.65 -43.54%
EY 8.83 6.77 4.13 1.34 7.89 5.41 3.75 77.26%
DY 6.00 6.19 2.00 1.59 4.80 4.17 1.20 193.26%
P/NAPS 1.67 1.56 1.72 2.17 2.23 2.48 2.96 -31.79%

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