[MTAG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[MTAG] MTAG GROUP BERHAD
Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 47.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MTAG's Result
MTAG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 109,186 55,265 166,128 136,472 94,890 49,079 190,021 -30.76%
PBT 28,016 14,403 40,301 33,726 22,570 9,089 43,775 -25.63%
Tax -6,788 -3,607 -10,112 -8,560 -5,531 -2,590 -10,824 -26.63%
NP 21,228 10,796 30,189 25,166 17,039 6,499 32,951 -25.30%
-
NP to SH 21,228 10,796 30,189 25,166 17,039 6,499 32,951 -25.30%
-
Tax Rate 24.23% 25.04% 25.09% 25.38% 24.51% 28.50% 24.73% -
Total Cost 87,958 44,469 135,939 111,306 77,851 42,580 157,070 -31.94%
-
Net Worth 190,852 190,852 177,220 190,852 197,669 177,220 102,242 51.31%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 6,816 6,816 20,448 6,816 6,816 6,816 - -
Div Payout % 32.11% 63.14% 67.74% 27.08% 40.00% 104.88% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 190,852 190,852 177,220 190,852 197,669 177,220 102,242 51.31%
NOSH 681,617 681,617 681,617 681,617 681,617 681,617 681,617 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 19.44% 19.53% 18.17% 18.44% 17.96% 13.24% 17.34% -
ROE 11.12% 5.66% 17.03% 13.19% 8.62% 3.67% 32.23% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.02 8.11 24.37 20.02 13.92 7.20 27.88 -30.76%
EPS 3.11 1.58 4.43 3.69 2.50 0.95 4.83 -25.33%
DPS 1.00 1.00 3.00 1.00 1.00 1.00 0.00 -
NAPS 0.28 0.28 0.26 0.28 0.29 0.26 0.15 51.31%
Adjusted Per Share Value based on latest NOSH - 681,617
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.84 8.02 24.09 19.79 13.76 7.12 27.56 -30.75%
EPS 3.08 1.57 4.38 3.65 2.47 0.94 4.78 -25.29%
DPS 0.99 0.99 2.97 0.99 0.99 0.99 0.00 -
NAPS 0.2768 0.2768 0.257 0.2768 0.2867 0.257 0.1483 51.30%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 - -
Price 0.74 0.68 0.51 0.275 0.53 0.44 0.00 -
P/RPS 4.62 8.39 2.09 1.37 3.81 6.11 0.00 -
P/EPS 23.76 42.93 11.51 7.45 21.20 46.15 0.00 -
EY 4.21 2.33 8.68 13.43 4.72 2.17 0.00 -
DY 1.35 1.47 5.88 3.64 1.89 2.27 0.00 -
P/NAPS 2.64 2.43 1.96 0.98 1.83 1.69 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 25/08/20 19/06/20 21/02/20 19/11/19 20/09/19 -
Price 0.83 0.77 0.705 0.49 0.50 0.57 0.00 -
P/RPS 5.18 9.50 2.89 2.45 3.59 7.92 0.00 -
P/EPS 26.65 48.61 15.92 13.27 20.00 59.78 0.00 -
EY 3.75 2.06 6.28 7.53 5.00 1.67 0.00 -
DY 1.20 1.30 4.26 2.04 2.00 1.75 0.00 -
P/NAPS 2.96 2.75 2.71 1.75 1.72 2.19 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