[MBN] QoQ Quarter Result on 31-Mar-2024 [#1]

Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 166.2%
YoY--%
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 11,466 19,937 22,773 18,352 8,647 23,123 0 -
PBT -1,051 421 549 -551 -1,568 2,340 0 -
Tax 155 -178 -239 47 0 -598 0 -
NP -896 243 310 -504 -1,568 1,742 0 -
-
NP to SH -870 261 329 -497 -1,558 1,742 0 -
-
Tax Rate - 42.28% 43.53% - - 25.56% - -
Total Cost 12,362 19,694 22,463 18,856 10,215 21,381 0 -
-
Net Worth 34,610 36,438 36,206 35,898 36,245 18,057 0 -
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 34,610 36,438 36,206 35,898 36,245 18,057 0 -
NOSH 378,260 386,000 386,000 386,000 386,000 288,000 0 -
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 -7.81% 1.22% 1.36% -2.75% -18.13% 7.53% 0.00% -
ROE -2.51% 0.72% 0.91% -1.38% -4.30% 9.65% 0.00% -
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 3.03 5.17 5.90 4.75 2.24 8.03 0.00 -
EPS -0.23 0.07 0.09 -0.13 -0.40 0.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0915 0.0944 0.0938 0.093 0.0939 0.0627 0.00 -
Adjusted Per Share Value based on latest NOSH - 386,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.03 5.27 6.02 4.85 2.29 6.11 0.00 -
EPS -0.23 0.07 0.09 -0.13 -0.41 0.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0915 0.0963 0.0957 0.0949 0.0958 0.0477 0.00 -
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 - - -
Price 0.145 0.18 0.165 0.19 0.21 0.00 0.00 -
P/RPS 4.78 3.48 2.80 4.00 9.37 0.00 0.00 -
P/EPS -63.04 266.21 193.59 -147.57 -52.03 0.00 0.00 -
EY -1.59 0.38 0.52 -0.68 -1.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.91 1.76 2.04 2.24 0.00 0.00 -
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 27/08/24 29/05/24 27/02/24 17/11/23 21/07/23 - -
Price 0.14 0.15 0.19 0.165 0.21 0.00 0.00 -
P/RPS 4.62 2.90 3.22 3.47 9.37 0.00 0.00 -
P/EPS -60.87 221.84 222.92 -128.15 -52.03 0.00 0.00 -
EY -1.64 0.45 0.45 -0.78 -1.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.59 2.03 1.77 2.24 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