[MOBILIA] QoQ Cumulative 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- -18.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA'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 51,491 25,701 70,115 41,978 40,663 25,926 76,404 -23.18%
PBT 10,573 4,881 10,001 4,750 5,905 3,739 9,656 6.25%
Tax -2,937 -1,398 -1,966 -1,079 -1,398 -833 -1,001 105.35%
NP 7,636 3,483 8,035 3,671 4,507 2,906 8,655 -8.03%
-
NP to SH 7,636 3,483 8,035 3,671 4,507 2,906 8,655 -8.03%
-
Tax Rate 27.78% 28.64% 19.66% 22.72% 23.67% 22.28% 10.37% -
Total Cost 43,855 22,218 62,080 38,307 36,156 23,020 67,749 -25.22%
-
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 3,500 3,500 - - - - - -
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 13.64% 6.22% 14.53% 7.65% 9.39% 6.05% 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 7.36 3.67 10.14 10.49 10.17 6.48 22.47 -52.57%
EPS 1.09 0.50 1.16 0.92 1.13 0.73 2.55 -43.34%
DPS 0.50 0.50 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 7.40 3.69 10.07 6.03 5.84 3.73 10.98 -23.18%
EPS 1.10 0.50 1.15 0.53 0.65 0.42 1.24 -7.69%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0805 0.0795 0.069 0.069 0.069 0.044 49.75%
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 2.58 5.17 2.22 4.53 3.98 6.02 0.00 -
P/EPS 17.42 38.19 19.36 51.76 35.94 53.68 0.00 -
EY 5.74 2.62 5.17 1.93 2.78 1.86 0.00 -
DY 2.63 2.63 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 2.58 5.72 2.12 2.10 4.67 6.25 0.00 -
P/EPS 17.42 42.20 18.50 23.97 42.16 55.75 0.00 -
EY 5.74 2.37 5.41 4.17 2.37 1.79 0.00 -
DY 2.63 2.38 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