[MOBILIA] YoY 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 82,244 84,951 70,115 76,404 75,589 2.13%
PBT 10,278 15,937 10,001 9,656 11,027 -1.74%
Tax -2,050 -4,174 -1,966 -1,001 -2,607 -5.82%
NP 8,228 11,763 8,035 8,655 8,420 -0.57%
-
NP to SH 8,228 11,763 8,035 8,655 8,420 -0.57%
-
Tax Rate 19.95% 26.19% 19.66% 10.37% 23.64% -
Total Cost 74,016 73,188 62,080 67,749 67,169 2.45%
-
Net Worth 70,000 63,000 55,303 30,600 6,403,274 -67.63%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div - 3,500 - - - -
Div Payout % - 29.75% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 70,000 63,000 55,303 30,600 6,403,274 -67.63%
NOSH 700,000 700,000 700,000 340,000 339,516 19.81%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 10.00% 13.85% 11.46% 11.33% 11.14% -
ROE 11.75% 18.67% 14.53% 28.28% 0.13% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 11.75 12.14 10.14 22.47 22.26 -14.75%
EPS 1.18 1.68 1.16 2.55 2.48 -16.93%
DPS 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.08 0.09 18.86 -72.99%
Adjusted Per Share Value based on latest NOSH - 700,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 11.75 12.14 10.02 10.91 10.80 2.12%
EPS 1.18 1.68 1.15 1.24 1.20 -0.41%
DPS 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.079 0.0437 9.1475 -67.63%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 29/12/23 30/12/22 31/12/21 - - -
Price 0.16 0.215 0.225 0.00 0.00 -
P/RPS 1.36 1.77 2.22 0.00 0.00 -
P/EPS 13.61 12.79 19.36 0.00 0.00 -
EY 7.35 7.82 5.17 0.00 0.00 -
DY 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 1.60 2.39 2.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 28/02/24 22/02/23 22/02/22 17/02/21 - -
Price 0.165 0.19 0.215 0.00 0.00 -
P/RPS 1.40 1.57 2.12 0.00 0.00 -
P/EPS 14.04 11.31 18.50 0.00 0.00 -
EY 7.12 8.84 5.41 0.00 0.00 -
DY 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 1.65 2.11 2.69 0.00 0.00 -

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