[MSTGOLF] QoQ Quarter Result on 30-Jun-2024 [#2]

Stock
[MSTGOLF] MST GOLF GROUP BERHAD
Announcement Date
28-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 1.28%
YoY- -62.58%
Quarter Report
Latest QR
Upcoming QR
MSTGOLF's Result
MSTGOLF's Financial Summary
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 82,973 81,731 77,006 80,864 82,343 75,936 86,288 -2.57%
PBT 2,086 2,389 1,707 6,479 3,371 5,625 11,780 -68.36%
Tax -1,167 -1,056 -678 -3,222 -1,743 -1,614 -2,989 -46.48%
NP 919 1,333 1,029 3,257 1,628 4,011 8,791 -77.71%
-
NP to SH 808 1,501 1,482 3,514 1,628 4,011 8,791 -79.54%
-
Tax Rate 55.94% 44.20% 39.72% 49.73% 51.71% 28.69% 25.37% -
Total Cost 82,054 80,398 75,977 77,607 80,715 71,925 77,497 3.87%
-
Net Worth 226,239 238,051 238,051 238,051 228,469 112,347 105,738 65.81%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 2,019 - - 4,104 3,939 - - -
Div Payout % 250.00% - - 116.80% 241.96% - - -
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 226,239 238,051 238,051 238,051 228,469 112,347 105,738 65.81%
NOSH 807,999 820,868 820,868 820,868 820,868 660,868 660,868 14.29%
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 1.11% 1.63% 1.34% 4.03% 1.98% 5.28% 10.19% -
ROE 0.36% 0.63% 0.62% 1.48% 0.71% 3.57% 8.31% -
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 10.27 9.96 9.38 9.85 10.45 11.49 13.06 -14.76%
EPS 0.10 0.18 0.18 0.43 0.21 0.61 1.33 -82.10%
DPS 0.25 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.28 0.29 0.29 0.29 0.29 0.17 0.16 45.07%
Adjusted Per Share Value based on latest NOSH - 820,868
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 10.27 10.12 9.53 10.01 10.19 9.40 10.68 -2.56%
EPS 0.10 0.19 0.18 0.43 0.20 0.50 1.09 -79.56%
DPS 0.25 0.00 0.00 0.51 0.49 0.00 0.00 -
NAPS 0.28 0.2946 0.2946 0.2946 0.2828 0.139 0.1309 65.78%
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 0.26 0.31 0.45 0.52 0.52 0.00 0.00 -
P/RPS 2.53 3.11 4.80 5.28 4.98 0.00 0.00 -
P/EPS 260.00 169.53 249.25 121.47 251.64 0.00 0.00 -
EY 0.38 0.59 0.40 0.82 0.40 0.00 0.00 -
DY 0.96 0.00 0.00 0.96 0.96 0.00 0.00 -
P/NAPS 0.93 1.07 1.55 1.79 1.79 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 28/08/24 27/05/24 26/02/24 22/11/23 16/08/23 17/07/23 -
Price 0.26 0.285 0.44 0.485 0.485 0.595 0.00 -
P/RPS 2.53 2.86 4.69 4.92 4.64 5.18 0.00 -
P/EPS 260.00 155.86 243.71 113.30 234.70 98.03 0.00 -
EY 0.38 0.64 0.41 0.88 0.43 1.02 0.00 -
DY 0.96 0.00 0.00 1.03 1.03 0.00 0.00 -
P/NAPS 0.93 0.98 1.52 1.67 1.67 3.50 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