[MSNIAGA] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -469.61%
YoY- 7.68%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 98,318 122,129 139,738 84,473 87,733 63,474 77,914 3.94%
PBT 712 -787 2,551 -1,007 -916 -8,931 1,256 -9.01%
Tax -66 -52 -202 -36 -87 -88 -150 -12.77%
NP 646 -839 2,349 -1,043 -1,003 -9,019 1,106 -8.56%
-
NP to SH 783 -792 2,345 -1,046 -1,133 -9,169 874 -1.81%
-
Tax Rate 9.27% - 7.92% - - - 11.94% -
Total Cost 97,672 122,968 137,389 85,516 88,736 72,493 76,808 4.08%
-
Net Worth 109,677 107,002 104,453 102,665 112,963 105,733 128,940 -2.65%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 3,020 - - - - -
Div Payout % - - 128.79% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 109,677 107,002 104,453 102,665 112,963 105,733 128,940 -2.65%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.66% -0.69% 1.68% -1.23% -1.14% -14.21% 1.42% -
ROE 0.71% -0.74% 2.25% -1.02% -1.00% -8.67% 0.68% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 162.77 202.19 231.35 139.85 145.25 105.09 128.99 3.94%
EPS 1.30 -1.31 3.88 -1.73 -1.88 -15.18 1.45 -1.80%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.8158 1.7715 1.7293 1.6997 1.8702 1.7505 2.1347 -2.65%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 162.77 202.19 231.35 139.85 145.25 105.09 128.99 3.94%
EPS 1.30 -1.31 3.88 -1.73 -1.88 -15.18 1.45 -1.80%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.8158 1.7715 1.7293 1.6997 1.8702 1.7505 2.1347 -2.65%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.50 1.20 1.45 1.47 0.94 1.31 1.10 -
P/RPS 0.92 0.59 0.63 1.05 0.65 1.25 0.85 1.32%
P/EPS 115.71 -91.52 37.35 -84.89 -50.11 -8.63 76.02 7.24%
EY 0.86 -1.09 2.68 -1.18 -2.00 -11.59 1.32 -6.88%
DY 0.00 0.00 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.68 0.84 0.86 0.50 0.75 0.52 8.09%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 21/08/23 17/08/22 17/08/21 18/08/20 30/08/19 29/08/18 -
Price 1.52 1.23 1.39 1.55 1.20 1.23 1.10 -
P/RPS 0.93 0.61 0.60 1.11 0.83 1.17 0.85 1.50%
P/EPS 117.26 -93.81 35.80 -89.51 -63.97 -8.10 76.02 7.48%
EY 0.85 -1.07 2.79 -1.12 -1.56 -12.34 1.32 -7.06%
DY 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.69 0.80 0.91 0.64 0.70 0.52 8.31%

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