[MTAG] QoQ Quarter Result on 31-Dec-2023 [#2]

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -28.58%
YoY- -23.75%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 22,361 31,059 24,969 24,776 47,480 56,687 50,615 -41.90%
PBT 6,362 9,587 7,596 6,093 8,982 16,910 10,934 -30.23%
Tax -1,244 -2,421 -1,305 -1,550 -2,270 -4,385 -3,222 -46.88%
NP 5,118 7,166 6,291 4,543 6,712 12,525 7,712 -23.85%
-
NP to SH 5,118 7,166 6,291 4,543 6,712 12,525 7,712 -23.85%
-
Tax Rate 19.55% 25.25% 17.18% 25.44% 25.27% 25.93% 29.47% -
Total Cost 17,243 23,893 18,678 20,233 40,768 44,162 42,903 -45.44%
-
Net Worth 218,117 218,117 211,301 218,117 218,117 218,117 204,485 4.38%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - 6,816 - 13,632 - 6,816 - -
Div Payout % - 95.12% - 300.07% - 54.42% - -
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 218,117 218,117 211,301 218,117 218,117 218,117 204,485 4.38%
NOSH 681,617 681,617 681,617 681,617 681,617 681,617 681,617 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 22.89% 23.07% 25.20% 18.34% 14.14% 22.10% 15.24% -
ROE 2.35% 3.29% 2.98% 2.08% 3.08% 5.74% 3.77% -
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 3.28 4.56 3.66 3.63 6.97 8.32 7.43 -41.93%
EPS 0.75 1.05 0.92 0.67 0.98 1.84 1.13 -23.85%
DPS 0.00 1.00 0.00 2.00 0.00 1.00 0.00 -
NAPS 0.32 0.32 0.31 0.32 0.32 0.32 0.30 4.38%
Adjusted Per Share Value based on latest NOSH - 681,617
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.28 4.56 3.66 3.63 6.97 8.32 7.43 -41.93%
EPS 0.75 1.05 0.92 0.67 0.98 1.84 1.13 -23.85%
DPS 0.00 1.00 0.00 2.00 0.00 1.00 0.00 -
NAPS 0.32 0.32 0.31 0.32 0.32 0.32 0.30 4.38%
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 0.455 0.43 0.415 0.43 0.62 0.455 0.465 -
P/RPS 13.87 9.44 11.33 11.83 8.90 5.47 6.26 69.70%
P/EPS 60.60 40.90 44.96 64.52 62.96 24.76 41.10 29.45%
EY 1.65 2.44 2.22 1.55 1.59 4.04 2.43 -22.69%
DY 0.00 2.33 0.00 4.65 0.00 2.20 0.00 -
P/NAPS 1.42 1.34 1.34 1.34 1.94 1.42 1.55 -5.65%
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 24/11/23 24/08/23 25/05/23 23/02/23 23/11/22 25/08/22 -
Price 0.455 0.44 0.43 0.41 0.605 0.47 0.50 -
P/RPS 13.87 9.66 11.74 11.28 8.69 5.65 6.73 61.73%
P/EPS 60.60 41.85 46.59 61.52 61.44 25.58 44.19 23.36%
EY 1.65 2.39 2.15 1.63 1.63 3.91 2.26 -18.87%
DY 0.00 2.27 0.00 4.88 0.00 2.13 0.00 -
P/NAPS 1.42 1.38 1.39 1.28 1.89 1.47 1.67 -10.22%

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