[MTAG] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[MTAG] MTAG GROUP BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 96.63%
YoY- 24.58%
Quarter Report
Latest QR
Upcoming QR
MTAG's Result
MTAG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 37,949 193,637 152,648 109,186 55,265 166,128 136,472 -57.36%
PBT 7,718 44,827 35,869 28,016 14,403 40,301 33,726 -62.55%
Tax -1,985 -11,211 -9,343 -6,788 -3,607 -10,112 -8,560 -62.22%
NP 5,733 33,616 26,526 21,228 10,796 30,189 25,166 -62.66%
-
NP to SH 5,733 33,616 26,526 21,228 10,796 30,189 25,166 -62.66%
-
Tax Rate 25.72% 25.01% 26.05% 24.23% 25.04% 25.09% 25.38% -
Total Cost 32,216 160,021 126,122 87,958 44,469 135,939 111,306 -56.21%
-
Net Worth 197,669 190,852 197,669 190,852 190,852 177,220 190,852 2.36%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 6,816 20,448 20,448 6,816 6,816 20,448 6,816 0.00%
Div Payout % 118.89% 60.83% 77.09% 32.11% 63.14% 67.74% 27.08% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 197,669 190,852 197,669 190,852 190,852 177,220 190,852 2.36%
NOSH 681,617 681,617 681,617 681,617 681,617 681,617 681,617 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 15.11% 17.36% 17.38% 19.44% 19.53% 18.17% 18.44% -
ROE 2.90% 17.61% 13.42% 11.12% 5.66% 17.03% 13.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.57 28.41 22.39 16.02 8.11 24.37 20.02 -57.34%
EPS 0.84 4.93 3.89 3.11 1.58 4.43 3.69 -62.68%
DPS 1.00 3.00 3.00 1.00 1.00 3.00 1.00 0.00%
NAPS 0.29 0.28 0.29 0.28 0.28 0.26 0.28 2.36%
Adjusted Per Share Value based on latest NOSH - 681,617
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.50 28.08 22.14 15.84 8.02 24.09 19.79 -57.37%
EPS 0.83 4.88 3.85 3.08 1.57 4.38 3.65 -62.71%
DPS 0.99 2.97 2.97 0.99 0.99 2.97 0.99 0.00%
NAPS 0.2867 0.2768 0.2867 0.2768 0.2768 0.257 0.2768 2.36%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.64 0.655 0.775 0.74 0.68 0.51 0.275 -
P/RPS 11.50 2.31 3.46 4.62 8.39 2.09 1.37 312.49%
P/EPS 76.09 13.28 19.91 23.76 42.93 11.51 7.45 370.07%
EY 1.31 7.53 5.02 4.21 2.33 8.68 13.43 -78.78%
DY 1.56 4.58 3.87 1.35 1.47 5.88 3.64 -43.12%
P/NAPS 2.21 2.34 2.67 2.64 2.43 1.96 0.98 71.88%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 27/08/21 28/05/21 22/02/21 23/11/20 25/08/20 19/06/20 -
Price 0.63 0.625 0.72 0.83 0.77 0.705 0.49 -
P/RPS 11.32 2.20 3.22 5.18 9.50 2.89 2.45 177.15%
P/EPS 74.90 12.67 18.50 26.65 48.61 15.92 13.27 216.67%
EY 1.34 7.89 5.41 3.75 2.06 6.28 7.53 -68.32%
DY 1.59 4.80 4.17 1.20 1.30 4.26 2.04 -15.29%
P/NAPS 2.17 2.23 2.48 2.96 2.75 2.71 1.75 15.40%

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