[MSNIAGA] QoQ TTM 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- -16.12%
YoY- -327.65%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 240,189 212,099 194,458 201,022 197,718 351,581 337,684 -20.26%
PBT 6,260 -2,576 -9,084 -10,528 -8,994 8,748 10,201 -27.72%
Tax -783 96 48 10 -3 -2,578 -2,662 -55.67%
NP 5,477 -2,480 -9,036 -10,518 -8,997 6,170 7,539 -19.13%
-
NP to SH 5,470 -2,616 -9,256 -10,850 -9,344 5,909 7,164 -16.42%
-
Tax Rate 12.51% - - - - 29.47% 26.10% -
Total Cost 234,712 214,579 203,494 211,540 206,715 345,411 330,145 -20.29%
-
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 2.28% -1.17% -4.65% -5.23% -4.55% 1.75% 2.23% -
ROE 5.19% -2.49% -9.02% -10.43% -9.01% 5.44% 6.34% -
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 397.65 351.15 321.94 332.81 327.34 582.07 559.06 -20.26%
EPS 9.06 -4.33 -15.32 -17.96 -15.47 9.78 11.86 -16.39%
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 397.87 351.34 322.12 332.99 327.52 582.39 559.37 -20.26%
EPS 9.06 -4.33 -15.33 -17.97 -15.48 9.79 11.87 -16.43%
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 0.40 0.44 0.46 0.44 0.38 0.21 0.17 76.62%
P/EPS 17.45 -36.02 -9.59 -8.13 -7.95 12.27 7.93 68.93%
EY 5.73 -2.78 -10.42 -12.30 -12.58 8.15 12.62 -40.84%
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 0.38 0.43 0.48 0.50 0.46 0.21 0.21 48.33%
P/EPS 16.67 -35.10 -10.11 -9.24 -9.63 12.78 10.12 39.35%
EY 6.00 -2.85 -9.89 -10.82 -10.38 7.83 9.88 -28.22%
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