[MOBILIA] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -90.84%
YoY- -69.05%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 82,244 55,711 33,473 16,161 84,951 69,509 51,491 36.52%
PBT 10,278 6,229 3,187 1,440 15,937 14,529 10,573 -1.86%
Tax -2,050 -1,599 -903 -362 -4,174 -3,786 -2,937 -21.26%
NP 8,228 4,630 2,284 1,078 11,763 10,743 7,636 5.08%
-
NP to SH 8,228 4,630 2,284 1,078 11,763 10,743 7,636 5.08%
-
Tax Rate 19.95% 25.67% 28.33% 25.14% 26.19% 26.06% 27.78% -
Total Cost 74,016 51,081 31,189 15,083 73,188 58,766 43,855 41.61%
-
Net Worth 70,000 63,000 63,000 63,000 63,000 63,000 55,999 15.99%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - 3,500 3,500 3,500 -
Div Payout % - - - - 29.75% 32.58% 45.84% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 70,000 63,000 63,000 63,000 63,000 63,000 55,999 15.99%
NOSH 700,000 700,000 700,000 700,000 700,000 700,000 700,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.00% 8.31% 6.82% 6.67% 13.85% 15.46% 14.83% -
ROE 11.75% 7.35% 3.63% 1.71% 18.67% 17.05% 13.64% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.75 7.96 4.78 2.31 12.14 9.93 7.36 36.48%
EPS 1.18 0.66 0.33 0.15 1.68 1.53 1.09 5.41%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.10 0.09 0.09 0.09 0.09 0.09 0.08 15.99%
Adjusted Per Share Value based on latest NOSH - 700,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.75 7.96 4.78 2.31 12.14 9.93 7.36 36.48%
EPS 1.18 0.66 0.33 0.15 1.68 1.53 1.09 5.41%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.10 0.09 0.09 0.09 0.09 0.09 0.08 15.99%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.16 0.165 0.175 0.18 0.215 0.185 0.19 -
P/RPS 1.36 2.07 3.66 7.80 1.77 1.86 2.58 -34.66%
P/EPS 13.61 24.95 53.63 116.88 12.79 12.05 17.42 -15.13%
EY 7.35 4.01 1.86 0.86 7.82 8.30 5.74 17.86%
DY 0.00 0.00 0.00 0.00 2.33 2.70 2.63 -
P/NAPS 1.60 1.83 1.94 2.00 2.39 2.06 2.38 -23.20%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 25/08/23 26/05/23 22/02/23 23/11/22 17/08/22 -
Price 0.165 0.17 0.17 0.17 0.19 0.19 0.19 -
P/RPS 1.40 2.14 3.56 7.36 1.57 1.91 2.58 -33.39%
P/EPS 14.04 25.70 52.10 110.39 11.31 12.38 17.42 -13.36%
EY 7.12 3.89 1.92 0.91 8.84 8.08 5.74 15.40%
DY 0.00 0.00 0.00 0.00 2.63 2.63 2.63 -
P/NAPS 1.65 1.89 1.89 1.89 2.11 2.11 2.38 -21.61%

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