[MTAG] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[MTAG] MTAG GROUP BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 145.58%
YoY- -33.68%
Quarter Report
Latest QR
Upcoming QR
MTAG's Result
MTAG's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 56,687 180,163 129,548 80,835 37,949 193,637 152,648 -48.30%
PBT 16,910 39,773 28,838 18,602 7,718 44,827 35,869 -39.39%
Tax -4,385 -9,691 -6,468 -4,523 -1,985 -11,211 -9,343 -39.57%
NP 12,525 30,082 22,370 14,079 5,733 33,616 26,526 -39.33%
-
NP to SH 12,525 30,082 22,370 14,079 5,733 33,616 26,526 -39.33%
-
Tax Rate 25.93% 24.37% 22.43% 24.31% 25.72% 25.01% 26.05% -
Total Cost 44,162 150,081 107,178 66,756 32,216 160,021 126,122 -50.28%
-
Net Worth 218,117 204,485 211,301 197,669 197,669 190,852 197,669 6.77%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 6,816 20,448 20,448 6,816 6,816 20,448 20,448 -51.89%
Div Payout % 54.42% 67.98% 91.41% 48.41% 118.89% 60.83% 77.09% -
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 218,117 204,485 211,301 197,669 197,669 190,852 197,669 6.77%
NOSH 681,617 681,617 681,617 681,617 681,617 681,617 681,617 0.00%
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 22.10% 16.70% 17.27% 17.42% 15.11% 17.36% 17.38% -
ROE 5.74% 14.71% 10.59% 7.12% 2.90% 17.61% 13.42% -
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 8.32 26.43 19.01 11.86 5.57 28.41 22.39 -48.28%
EPS 1.84 4.41 3.28 2.07 0.84 4.93 3.89 -39.26%
DPS 1.00 3.00 3.00 1.00 1.00 3.00 3.00 -51.89%
NAPS 0.32 0.30 0.31 0.29 0.29 0.28 0.29 6.77%
Adjusted Per Share Value based on latest NOSH - 681,617
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.32 26.43 19.01 11.86 5.57 28.41 22.39 -48.28%
EPS 1.84 4.41 3.28 2.07 0.84 4.93 3.89 -39.26%
DPS 1.00 3.00 3.00 1.00 1.00 3.00 3.00 -51.89%
NAPS 0.32 0.30 0.31 0.29 0.29 0.28 0.29 6.77%
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 0.455 0.465 0.48 0.51 0.64 0.655 0.775 -
P/RPS 5.47 1.76 2.53 4.30 11.50 2.31 3.46 35.67%
P/EPS 24.76 10.54 14.63 24.69 76.09 13.28 19.91 15.62%
EY 4.04 9.49 6.84 4.05 1.31 7.53 5.02 -13.46%
DY 2.20 6.45 6.25 1.96 1.56 4.58 3.87 -31.35%
P/NAPS 1.42 1.55 1.55 1.76 2.21 2.34 2.67 -34.33%
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 25/08/22 24/05/22 23/02/22 24/11/21 27/08/21 28/05/21 -
Price 0.47 0.50 0.485 0.50 0.63 0.625 0.72 -
P/RPS 5.65 1.89 2.55 4.22 11.32 2.20 3.22 45.42%
P/EPS 25.58 11.33 14.78 24.21 74.90 12.67 18.50 24.08%
EY 3.91 8.83 6.77 4.13 1.34 7.89 5.41 -19.44%
DY 2.13 6.00 6.19 2.00 1.59 4.80 4.17 -36.07%
P/NAPS 1.47 1.67 1.56 1.72 2.17 2.23 2.48 -29.41%

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