[MSTGOLF] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[MSTGOLF] MST GOLF GROUP BERHAD
Announcement Date
17-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -67.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MSTGOLF's Result
MSTGOLF's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 325,431 244,567 162,224 86,288 300,875 0 146,031 70.36%
PBT 27,253 20,775 17,404 11,780 38,840 0 23,928 9.03%
Tax -9,567 -6,345 -4,602 -2,989 -9,726 0 -6,213 33.24%
NP 17,686 14,430 12,802 8,791 29,114 0 17,715 -0.10%
-
NP to SH 17,943 14,430 12,802 8,791 26,652 0 16,212 6.97%
-
Tax Rate 35.10% 30.54% 26.44% 25.37% 25.04% - 25.97% -
Total Cost 307,745 230,137 149,422 77,497 271,761 0 128,316 78.88%
-
Net Worth 238,051 228,469 112,347 105,738 17,973 0 0 -
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 8,208 3,939 - - 2,426 - - -
Div Payout % 45.75% 27.30% - - 9.10% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 238,051 228,469 112,347 105,738 17,973 0 0 -
NOSH 820,868 820,868 660,868 660,868 128,381 100 100 39930.01%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.43% 5.90% 7.89% 10.19% 9.68% 0.00% 12.13% -
ROE 7.54% 6.32% 11.39% 8.31% 148.29% 0.00% 0.00% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 39.64 31.04 24.55 13.06 234.36 0.00 146,031.00 -99.57%
EPS 2.45 2.05 1.94 1.33 20.76 0.00 16,212.00 -99.71%
DPS 1.00 0.50 0.00 0.00 1.89 0.00 0.00 -
NAPS 0.29 0.29 0.17 0.16 0.14 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 660,868
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 40.28 30.27 20.08 10.68 37.24 0.00 18.07 70.39%
EPS 2.22 1.79 1.58 1.09 3.30 0.00 2.01 6.82%
DPS 1.02 0.49 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.2946 0.2828 0.139 0.1309 0.0222 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 - - - - - -
Price 0.52 0.52 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.31 1.68 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.79 28.39 0.00 0.00 0.00 0.00 0.00 -
EY 4.20 3.52 0.00 0.00 0.00 0.00 0.00 -
DY 1.92 0.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.79 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 22/11/23 16/08/23 17/07/23 - - - -
Price 0.485 0.485 0.595 0.00 0.00 0.00 0.00 -
P/RPS 1.22 1.56 2.42 0.00 0.00 0.00 0.00 -
P/EPS 22.19 26.48 30.72 0.00 0.00 0.00 0.00 -
EY 4.51 3.78 3.26 0.00 0.00 0.00 0.00 -
DY 2.06 1.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.67 3.50 0.00 0.00 0.00 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