[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
05-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -71.56%
YoY- -971.67%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 153,566 84,473 49,203 197,718 139,185 87,733 45,899 123.53%
PBT 1,313 -1,007 360 -8,995 -5,104 -916 1,894 -21.65%
Tax -36 -36 -28 -3 -135 -87 -41 -8.29%
NP 1,277 -1,043 332 -8,998 -5,239 -1,003 1,853 -21.96%
-
NP to SH 1,280 -1,046 283 -9,345 -5,447 -1,133 1,789 -19.98%
-
Tax Rate 2.74% - 7.78% - - - 2.16% -
Total Cost 152,289 85,516 48,871 206,716 144,424 88,736 44,046 128.47%
-
Net Worth 104,990 102,665 103,994 103,710 108,651 112,963 115,887 -6.36%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 104,990 102,665 103,994 103,710 108,651 112,963 115,887 -6.36%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.83% -1.23% 0.67% -4.55% -3.76% -1.14% 4.04% -
ROE 1.22% -1.02% 0.27% -9.01% -5.01% -1.00% 1.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 254.24 139.85 81.46 327.34 230.43 145.25 75.99 123.53%
EPS 2.12 -1.73 0.47 -15.47 -9.02 -1.88 2.96 -19.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7382 1.6997 1.7217 1.717 1.7988 1.8702 1.9186 -6.36%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 254.38 139.93 81.50 327.52 230.56 145.33 76.03 123.53%
EPS 2.12 -1.73 0.47 -15.48 -9.02 -1.88 2.96 -19.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7392 1.7006 1.7227 1.718 1.7998 1.8712 1.9197 -6.36%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.56 1.47 1.46 1.23 1.20 0.94 0.715 -
P/RPS 0.61 1.05 1.79 0.38 0.52 0.65 0.94 -25.02%
P/EPS 73.61 -84.89 311.61 -7.95 -13.31 -50.11 24.14 110.13%
EY 1.36 -1.18 0.32 -12.58 -7.51 -2.00 4.14 -52.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 0.85 0.72 0.67 0.50 0.37 80.76%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 17/08/21 20/05/21 05/03/21 20/11/20 18/08/20 29/05/20 -
Price 1.52 1.55 1.66 1.49 1.25 1.20 0.895 -
P/RPS 0.60 1.11 2.04 0.46 0.54 0.83 1.18 -36.26%
P/EPS 71.73 -89.51 354.30 -9.63 -13.86 -63.97 30.22 77.84%
EY 1.39 -1.12 0.28 -10.38 -7.21 -1.56 3.31 -43.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.91 0.96 0.87 0.69 0.64 0.47 50.70%

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