[MOBILIA] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[MOBILIA] MOBILIA HOLDINGS BERHAD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 44.14%
YoY- 120.91%
Quarter Report
Latest QR
Upcoming QR
MOBILIA's Result
MOBILIA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 78,367 50,026 24,626 82,244 55,711 33,473 16,161 185.66%
PBT 13,481 9,337 4,026 10,278 6,229 3,187 1,440 342.38%
Tax -3,253 -2,241 -962 -2,050 -1,599 -903 -362 330.50%
NP 10,228 7,096 3,064 8,228 4,630 2,284 1,078 346.34%
-
NP to SH 10,228 7,096 3,064 8,228 4,630 2,284 1,078 346.34%
-
Tax Rate 24.13% 24.00% 23.89% 19.95% 25.67% 28.33% 25.14% -
Total Cost 68,139 42,930 21,562 74,016 51,081 31,189 15,083 172.52%
-
Net Worth 77,060 70,000 70,000 70,000 63,000 63,000 63,000 14.33%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 3,502 3,499 3,500 - - - - -
Div Payout % 34.25% 49.32% 114.23% - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 77,060 70,000 70,000 70,000 63,000 63,000 63,000 14.33%
NOSH 700,547 700,000 700,000 700,000 700,000 700,000 700,000 0.05%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 13.05% 14.18% 12.44% 10.00% 8.31% 6.82% 6.67% -
ROE 13.27% 10.14% 4.38% 11.75% 7.35% 3.63% 1.71% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 11.19 7.15 3.52 11.75 7.96 4.78 2.31 185.47%
EPS 1.46 1.01 0.44 1.18 0.66 0.33 0.15 353.98%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.10 0.09 0.09 0.09 14.27%
Adjusted Per Share Value based on latest NOSH - 696,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 11.26 7.19 3.54 11.82 8.00 4.81 2.32 185.83%
EPS 1.47 1.02 0.44 1.18 0.67 0.33 0.15 356.04%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1107 0.1006 0.1006 0.1006 0.0905 0.0905 0.0905 14.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.16 0.19 0.165 0.16 0.165 0.175 0.18 -
P/RPS 1.43 2.66 4.69 1.36 2.07 3.66 7.80 -67.62%
P/EPS 10.96 18.74 37.70 13.61 24.95 53.63 116.88 -79.27%
EY 9.13 5.34 2.65 7.35 4.01 1.86 0.86 380.96%
DY 3.13 2.63 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.90 1.65 1.60 1.83 1.94 2.00 -19.24%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 28/08/24 29/05/24 28/02/24 28/11/23 25/08/23 26/05/23 -
Price 0.15 0.165 0.185 0.165 0.17 0.17 0.17 -
P/RPS 1.34 2.31 5.26 1.40 2.14 3.56 7.36 -67.77%
P/EPS 10.27 16.28 42.27 14.04 25.70 52.10 110.39 -79.37%
EY 9.73 6.14 2.37 7.12 3.89 1.92 0.91 383.25%
DY 3.33 3.03 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.65 1.85 1.65 1.89 1.89 1.89 -19.65%

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