[MSNIAGA] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 275.15%
YoY- 153.92%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 64,627 84,707 69,093 51,452 37,555 53,234 61,269 0.89%
PBT 1,572 404 2,320 -4,188 -2,735 1,707 3,572 -12.77%
Tax -20 -54 0 -48 -132 -140 -194 -31.51%
NP 1,552 350 2,320 -4,236 -2,867 1,567 3,378 -12.15%
-
NP to SH 1,526 252 2,326 -4,314 -3,059 1,346 3,168 -11.45%
-
Tax Rate 1.27% 13.37% 0.00% - - 8.20% 5.43% -
Total Cost 63,075 84,357 66,773 55,688 40,422 51,667 57,891 1.43%
-
Net Worth 108,530 104,706 104,990 108,651 102,677 125,454 117,294 -1.28%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 108,530 104,706 104,990 108,651 102,677 125,454 117,294 -1.28%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.40% 0.41% 3.36% -8.23% -7.63% 2.94% 5.51% -
ROE 1.41% 0.24% 2.22% -3.97% -2.98% 1.07% 2.70% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 106.99 140.24 114.39 85.18 62.18 88.13 101.44 0.89%
EPS 2.53 0.42 3.85 -7.14 -5.06 2.23 5.24 -11.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7968 1.7335 1.7382 1.7988 1.6999 2.077 1.9419 -1.28%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 106.99 140.24 114.39 85.18 62.18 88.13 101.44 0.89%
EPS 2.53 0.42 3.85 -7.14 -5.06 2.23 5.24 -11.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7968 1.7335 1.7382 1.7988 1.6999 2.077 1.9419 -1.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.29 1.29 1.56 1.20 1.05 1.07 1.23 -
P/RPS 1.21 0.92 1.36 1.41 1.69 1.21 1.21 0.00%
P/EPS 51.06 309.20 40.51 -16.80 -20.73 48.02 23.45 13.84%
EY 1.96 0.32 2.47 -5.95 -4.82 2.08 4.26 -12.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.90 0.67 0.62 0.52 0.63 2.24%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 22/11/22 19/11/21 20/11/20 29/11/19 30/11/18 20/11/17 -
Price 1.43 1.15 1.52 1.25 1.34 1.15 1.22 -
P/RPS 1.34 0.82 1.33 1.47 2.16 1.30 1.20 1.85%
P/EPS 56.60 275.64 39.47 -17.50 -26.46 51.61 23.26 15.96%
EY 1.77 0.36 2.53 -5.71 -3.78 1.94 4.30 -13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.66 0.87 0.69 0.79 0.55 0.63 4.05%

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