[MOBILIA] QoQ 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- 622.01%
YoY- 50.53%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 18,018 25,790 25,701 28,137 1,315 14,737 25,926 -21.52%
PBT 3,956 5,692 4,881 5,251 -1,155 2,166 3,739 3.82%
Tax -849 -1,539 -1,398 -887 319 -565 -833 1.27%
NP 3,107 4,153 3,483 4,364 -836 1,601 2,906 4.55%
-
NP to SH 3,107 4,153 3,483 4,364 -836 1,601 2,906 4.55%
-
Tax Rate 21.46% 27.04% 28.64% 16.89% - 26.08% 22.28% -
Total Cost 14,911 21,637 22,218 23,773 2,151 13,136 23,020 -25.11%
-
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 - - - - -
Div Payout % - - 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 17.24% 16.10% 13.55% 15.51% -63.57% 10.86% 11.21% -
ROE 4.93% 7.42% 6.22% 7.89% -1.74% 3.34% 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 2.57 3.68 3.67 4.07 0.33 3.68 6.48 -45.98%
EPS 0.44 0.59 0.50 0.63 -0.21 0.40 0.73 -28.62%
DPS 0.00 0.00 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 2.59 3.71 3.69 4.04 0.19 2.12 3.73 -21.56%
EPS 0.45 0.60 0.50 0.63 -0.12 0.23 0.42 4.70%
DPS 0.00 0.00 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 7.19 5.16 5.17 5.53 144.49 10.99 6.02 12.55%
P/EPS 41.68 32.03 38.19 35.64 -227.27 101.19 53.68 -15.50%
EY 2.40 3.12 2.62 2.81 -0.44 0.99 1.86 18.50%
DY 0.00 0.00 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 7.38 5.16 5.72 5.28 66.92 12.89 6.25 11.70%
P/EPS 42.81 32.03 42.20 34.06 -105.26 118.68 55.75 -16.13%
EY 2.34 3.12 2.37 2.94 -0.95 0.84 1.79 19.53%
DY 0.00 0.00 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