[MOBILIA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 118.88%
YoY- -7.16%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 69,509 51,491 25,701 70,115 41,978 40,663 25,926 92.87%
PBT 14,529 10,573 4,881 10,001 4,750 5,905 3,739 146.96%
Tax -3,786 -2,937 -1,398 -1,966 -1,079 -1,398 -833 174.13%
NP 10,743 7,636 3,483 8,035 3,671 4,507 2,906 138.89%
-
NP to SH 10,743 7,636 3,483 8,035 3,671 4,507 2,906 138.89%
-
Tax Rate 26.06% 27.78% 28.64% 19.66% 22.72% 23.67% 22.28% -
Total Cost 58,766 43,855 22,218 62,080 38,307 36,156 23,020 86.68%
-
Net Worth 63,000 55,999 55,999 55,303 47,999 47,999 47,999 19.85%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 3,500 3,500 3,500 - - - - -
Div Payout % 32.58% 45.84% 100.49% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 63,000 55,999 55,999 55,303 47,999 47,999 47,999 19.85%
NOSH 700,000 700,000 700,000 700,000 400,000 400,000 400,000 45.17%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.46% 14.83% 13.55% 11.46% 8.75% 11.08% 11.21% -
ROE 17.05% 13.64% 6.22% 14.53% 7.65% 9.39% 6.05% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.93 7.36 3.67 10.14 10.49 10.17 6.48 32.88%
EPS 1.53 1.09 0.50 1.16 0.92 1.13 0.73 63.70%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.08 0.12 0.12 0.12 -17.43%
Adjusted Per Share Value based on latest NOSH - 700,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.99 7.40 3.69 10.07 6.03 5.84 3.73 92.74%
EPS 1.54 1.10 0.50 1.15 0.53 0.65 0.42 137.59%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.0905 0.0805 0.0805 0.0795 0.069 0.069 0.069 19.80%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.185 0.19 0.19 0.225 0.475 0.405 0.39 -
P/RPS 1.86 2.58 5.17 2.22 4.53 3.98 6.02 -54.26%
P/EPS 12.05 17.42 38.19 19.36 51.76 35.94 53.68 -63.03%
EY 8.30 5.74 2.62 5.17 1.93 2.78 1.86 170.79%
DY 2.70 2.63 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.38 2.38 2.81 3.96 3.38 3.25 -26.19%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 17/08/22 30/05/22 22/02/22 29/11/21 30/09/21 10/05/21 -
Price 0.19 0.19 0.21 0.215 0.22 0.475 0.405 -
P/RPS 1.91 2.58 5.72 2.12 2.10 4.67 6.25 -54.59%
P/EPS 12.38 17.42 42.20 18.50 23.97 42.16 55.75 -63.29%
EY 8.08 5.74 2.37 5.41 4.17 2.37 1.79 172.88%
DY 2.63 2.63 2.38 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.38 2.63 2.69 1.83 3.96 3.38 -26.93%

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