[MSNIAGA] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
17-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 166.78%
YoY- 324.19%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 57,361 292,919 224,445 139,738 85,601 240,189 153,566 -48.16%
PBT 217 6,434 2,955 2,551 1,060 6,259 1,313 -69.91%
Tax -30 258 -256 -202 -162 -783 -36 -11.45%
NP 187 6,692 2,699 2,349 898 5,476 1,277 -72.25%
-
NP to SH 180 6,508 2,597 2,345 879 5,469 1,280 -72.99%
-
Tax Rate 13.82% -4.01% 8.66% 7.92% 15.28% 12.51% 2.74% -
Total Cost 57,174 286,227 221,746 137,389 84,703 234,713 152,289 -47.98%
-
Net Worth 110,994 110,463 104,706 104,453 106,361 105,480 104,990 3.78%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 6,040 3,020 3,020 3,020 - - -
Div Payout % - 92.81% 116.29% 128.79% 343.58% - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 110,994 110,463 104,706 104,453 106,361 105,480 104,990 3.78%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 0.33% 2.28% 1.20% 1.68% 1.05% 2.28% 0.83% -
ROE 0.16% 5.89% 2.48% 2.25% 0.83% 5.18% 1.22% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 94.97 484.95 371.59 231.35 141.72 397.65 254.24 -48.16%
EPS 0.30 10.77 4.30 3.88 1.46 9.05 2.12 -72.87%
DPS 0.00 10.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.8376 1.8288 1.7335 1.7293 1.7609 1.7463 1.7382 3.78%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 95.02 485.22 371.79 231.47 141.80 397.87 254.38 -48.16%
EPS 0.30 10.78 4.30 3.88 1.46 9.06 2.12 -72.87%
DPS 0.00 10.01 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.8386 1.8298 1.7345 1.7303 1.7619 1.7473 1.7392 3.77%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.30 1.61 1.29 1.45 1.50 1.58 1.56 -
P/RPS 1.37 0.33 0.35 0.63 1.06 0.40 0.61 71.58%
P/EPS 436.24 14.94 30.00 37.35 103.08 17.45 73.61 227.84%
EY 0.23 6.69 3.33 2.68 0.97 5.73 1.36 -69.45%
DY 0.00 6.21 3.88 3.45 3.33 0.00 0.00 -
P/NAPS 0.71 0.88 0.74 0.84 0.85 0.90 0.90 -14.63%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 28/02/23 22/11/22 17/08/22 25/05/22 25/02/22 19/11/21 -
Price 1.30 1.30 1.15 1.39 1.47 1.51 1.52 -
P/RPS 1.37 0.27 0.31 0.60 1.04 0.38 0.60 73.48%
P/EPS 436.24 12.07 26.75 35.80 101.01 16.68 71.73 233.54%
EY 0.23 8.29 3.74 2.79 0.99 6.00 1.39 -69.89%
DY 0.00 7.69 4.35 3.60 3.40 0.00 0.00 -
P/NAPS 0.71 0.71 0.66 0.80 0.83 0.86 0.87 -12.68%

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