[MSNIAGA] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 107.26%
YoY- -84.18%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 86,623 69,093 35,270 49,203 58,533 51,452 41,834 62.24%
PBT 4,946 2,320 -1,366 360 -3,890 -4,188 -2,810 -
Tax -747 0 -8 -28 132 -48 -46 538.02%
NP 4,199 2,320 -1,374 332 -3,758 -4,236 -2,856 -
-
NP to SH 4,189 2,326 -1,328 283 -3,897 -4,314 -2,922 -
-
Tax Rate 15.10% 0.00% - 7.78% - - - -
Total Cost 82,424 66,773 36,644 48,871 62,291 55,688 44,690 50.22%
-
Net Worth 105,480 104,990 102,665 103,994 103,710 108,651 112,963 -4.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 105,480 104,990 102,665 103,994 103,710 108,651 112,963 -4.45%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.85% 3.36% -3.90% 0.67% -6.42% -8.23% -6.83% -
ROE 3.97% 2.22% -1.29% 0.27% -3.76% -3.97% -2.59% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 143.41 114.39 58.39 81.46 96.91 85.18 69.26 62.23%
EPS 6.94 3.85 -2.20 0.47 -6.45 -7.14 -4.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7463 1.7382 1.6997 1.7217 1.717 1.7988 1.8702 -4.45%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 143.49 114.45 58.42 81.50 96.96 85.23 69.30 62.23%
EPS 6.94 3.85 -2.20 0.47 -6.46 -7.15 -4.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7473 1.7392 1.7006 1.7227 1.718 1.7998 1.8712 -4.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.58 1.56 1.47 1.46 1.23 1.20 0.94 -
P/RPS 1.10 1.36 2.52 1.79 1.27 1.41 1.36 -13.15%
P/EPS 22.78 40.51 -66.86 311.61 -19.06 -16.80 -19.43 -
EY 4.39 2.47 -1.50 0.32 -5.25 -5.95 -5.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.86 0.85 0.72 0.67 0.50 47.81%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 19/11/21 17/08/21 20/05/21 05/03/21 20/11/20 18/08/20 -
Price 1.51 1.52 1.55 1.66 1.49 1.25 1.20 -
P/RPS 1.05 1.33 2.65 2.04 1.54 1.47 1.73 -28.24%
P/EPS 21.77 39.47 -70.50 354.30 -23.09 -17.50 -24.81 -
EY 4.59 2.53 -1.42 0.28 -4.33 -5.71 -4.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.87 0.91 0.96 0.87 0.69 0.64 21.70%

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