Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Nov 25 | Q3 Sep 2025 | 3 | 31 Dec 2025 | 62.92 | 1.17 | 1.12 | 1.8% | 0.00 | 1.85 | 63.2% | 50.8% | 129.2% | 145.5% | ||||||||
| 28 Aug 25 | Q2 Jun 2025 | 2 | 31 Dec 2025 | 38.55 | -3.76 | -3.82 | -9.9% | 0.00 | -6.32 | 28.5% | 14.8% | 327.6% | 71.6% | ||||||||
| 29 May 25 | Q1 Mar 2025 | 1 | 31 Dec 2025 | 53.92 | 1.75 | 1.68 | 3.1% | 0.00 | 2.78 | 33.6% | 1.6% | 198.5% | 44.2% | ||||||||
| 27 Feb 25 | Q4 Dec 2024 | 4 | 31 Dec 2024 | 40.35 | -4.56 | -1.70 | -4.2% | 0.00 | -2.82 | 3.3% | 44.8% | 30.6% | 153.8% | ||||||||
| 25 Nov 24 | Q3 Sep 2024 | 3 | 31 Dec 2024 | 41.73 | -2.48 | -2.46 | -5.9% | 0.00 | -4.07 | 7.8% | 35.4% | 10.4% | 261.0% | ||||||||
| 27 Aug 24 | Q2 Jun 2024 | 2 | 31 Dec 2024 | 45.26 | -2.26 | -2.23 | -4.9% | 0.00 | -3.69 | 14.7% | 30.1% | 174.0% | 129.0% | ||||||||
| 30 May 24 | Q1 Mar 2024 | 1 | 31 Dec 2024 | 53.06 | 2.97 | 3.01 | 5.7% | 0.00 | 4.98 | 27.4% | 7.5% | 5.0% | 1571.7% | ||||||||
| 29 Feb 24 | Q4 Dec 2023 | 4 | 31 Dec 2023 | 73.04 | 2.22 | 3.17 | 4.3% | 2.50 | 5.25 | 13.0% | 6.7% | 107.7% | 19.0% | ||||||||
| 21 Nov 23 | Q3 Sep 2023 | 3 | 31 Dec 2023 | 64.63 | 1.57 | 1.53 | 2.4% | 0.00 | 2.53 | 0.2% | 23.7% | 257.0% | 505.6% | ||||||||
| 21 Aug 23 | Q2 Jun 2023 | 2 | 31 Dec 2023 | 64.77 | -1.00 | -0.97 | -1.5% | 0.00 | -1.61 | 12.9% | 19.6% | 640.0% | 166.3% | ||||||||
| 23 May 23 | Q1 Mar 2023 | 1 | 31 Dec 2023 | 57.36 | 0.22 | 0.18 | 0.3% | 0.00 | 0.30 | 16.2% | 33.0% | 95.4% | 79.5% | ||||||||
| 28 Feb 23 | Q4 Dec 2022 | 4 | 31 Dec 2022 | 68.47 | 3.48 | 3.91 | 5.7% | 5.00 | 6.47 | 19.2% | 20.9% | 1452.0% | 6.6% | ||||||||
| 22 Nov 22 | Q3 Sep 2022 | 3 | 31 Dec 2022 | 84.71 | 0.40 | 0.25 | 0.3% | 0.00 | 0.42 | 56.5% | 22.6% | 82.8% | 89.2% | ||||||||
| 17 Aug 22 | Q2 Jun 2022 | 2 | 31 Dec 2022 | 54.14 | 1.49 | 1.47 | 2.7% | 0.00 | 2.43 | 36.8% | 53.5% | 66.8% | 210.4% | ||||||||
| 25 May 22 | Q1 Mar 2022 | 1 | 31 Dec 2022 | 85.60 | 1.06 | 0.88 | 1.0% | 5.00 | 1.46 | 1.2% | 74.0% | 79.0% | 210.6% | ||||||||
| 25 Feb 22 | Q4 Dec 2021 | 4 | 31 Dec 2021 | 86.62 | 4.95 | 4.19 | 4.8% | 0.00 | 6.94 | 25.4% | 48.0% | 80.1% | 207.5% | ||||||||
| 19 Nov 21 | Q3 Sep 2021 | 3 | 31 Dec 2021 | 69.09 | 2.32 | 2.33 | 3.4% | 0.00 | 3.85 | 95.9% | 34.3% | 275.1% | 153.9% | ||||||||
| 17 Aug 21 | Q2 Jun 2021 | 2 | 31 Dec 2021 | 35.27 | -1.37 | -1.33 | -3.8% | 0.00 | -2.20 | 28.3% | 15.7% | 569.3% | 54.5% | ||||||||
| 20 May 21 | Q1 Mar 2021 | 1 | 31 Dec 2021 | 49.20 | 0.36 | 0.28 | 0.6% | 0.00 | 0.47 | 15.9% | 76.8% | 107.3% | 97.5% | ||||||||
| 05 Mar 21 | Q4 Dec 2020 | 4 | 31 Dec 2020 | 58.53 | -3.89 | -3.90 | -6.7% | 0.00 | -6.45 | 13.8% | 27.5% | 9.7% | 317.8% | ||||||||
| 20 Nov 20 | Q3 Sep 2020 | 3 | 31 Dec 2020 | 51.45 | -4.19 | -4.31 | -8.4% | 0.00 | -7.14 | 23.0% | 37.0% | 47.6% | 41.0% | ||||||||
| 18 Aug 20 | Q2 Jun 2020 | 2 | 31 Dec 2020 | 41.83 | -2.81 | -2.92 | -7.0% | 0.00 | -4.84 | 80.3% | 34.5% | 125.7% | 45.1% | ||||||||
| 08 Jul 20 | Q4 Dec 2019 | 4 | 31 Dec 2019 | 212.40 | 13.85 | 11.36 | 5.3% | 0.00 | 18.80 | 362.8% | 556.0% | 534.8% | 395.0% | ||||||||
| 29 May 20 | Q1 Mar 2020 | 1 | 31 Dec 2020 | 45.90 | 1.89 | 1.79 | 3.9% | 0.00 | 2.96 | 22.2% | 7.7% | 158.5% | 116.4% | ||||||||
| 29 Nov 19 | Q3 Sep 2019 | 3 | 31 Dec 2019 | 37.55 | -2.73 | -3.06 | -8.2% | 0.00 | -5.06 | 20.8% | 29.4% | 42.5% | 327.3% | ||||||||
| 30 Aug 19 | Q2 Jun 2019 | 2 | 31 Dec 2019 | 31.10 | -5.17 | -5.32 | -17.1% | 0.00 | -8.81 | 3.9% | 22.8% | 38.2% | 4256.2% | ||||||||
| 31 May 19 | Q1 Mar 2019 | 1 | 31 Dec 2019 | 32.38 | -3.76 | -3.85 | -11.9% | 0.00 | -6.37 | 34.9% | 14.0% | 64.7% | 616.0% | ||||||||
| 28 Feb 19 | Q4 Dec 2018 | 4 | 31 Dec 2018 | 49.73 | -10.85 | -10.90 | -21.9% | 0.00 | -18.05 | 6.6% | 17.8% | 909.8% | 212.7% | ||||||||
| 30 Nov 18 | Q3 Sep 2018 | 3 | 31 Dec 2018 | 53.23 | 1.71 | 1.35 | 2.5% | 0.00 | 2.23 | 32.2% | 13.1% | 951.6% | 57.5% | ||||||||
| 29 Aug 18 | Q2 Jun 2018 | 2 | 31 Dec 2018 | 40.28 | 0.33 | 0.13 | 0.3% | 0.00 | 0.21 | 7.0% | 33.1% | 82.8% | 94.0% | ||||||||
| 31 May 18 | Q1 Mar 2018 | 1 | 31 Dec 2018 | 37.64 | 0.93 | 0.75 | 2.0% | 8.00 | 1.24 | 37.8% | 15.0% | 92.3% | 14.8% | ||||||||
| 28 Feb 18 | Q4 Dec 2017 | 4 | 31 Dec 2017 | 60.48 | 7.42 | 9.67 | 16.0% | 0.00 | 16.02 | 1.3% | 14.7% | 205.4% | 2230.8% | ||||||||
| 20 Nov 17 | Q3 Sep 2017 | 3 | 31 Dec 2017 | 61.27 | 3.57 | 3.17 | 5.2% | 0.00 | 5.24 | 1.7% | 15.4% | 49.9% | 60.1% | ||||||||
| 08 Aug 17 | Q2 Jun 2017 | 2 | 31 Dec 2017 | 60.24 | 2.45 | 2.11 | 3.5% | 0.00 | 3.50 | 36.1% | 11.2% | 141.3% | 32.5% | ||||||||
| 31 May 17 | Q1 Mar 2017 | 1 | 31 Dec 2017 | 44.26 | 1.11 | 0.88 | 2.0% | 0.00 | 1.45 | 37.6% | 10.9% | 292.9% | 606.5% | ||||||||
| 28 Feb 17 | Q4 Dec 2016 | 4 | 31 Dec 2016 | 70.92 | 0.11 | -0.45 | -0.6% | 0.00 | -0.75 | 33.6% | 21.7% | 122.9% | 88.8% | ||||||||
| 01 Nov 16 | Q3 Sep 2016 | 3 | 31 Dec 2016 | 53.10 | 2.38 | 1.98 | 3.7% | 0.00 | 3.28 | 2.0% | 10.2% | 24.1% | 150.4% | ||||||||
| 03 Aug 16 | Q2 Jun 2016 | 2 | 31 Dec 2016 | 54.18 | 1.92 | 1.59 | 2.9% | 0.00 | 2.64 | 9.1% | 9.5% | 1186.3% | 127.2% | ||||||||
| 03 May 16 | Q1 Mar 2016 | 1 | 31 Dec 2016 | 49.66 | 0.51 | 0.12 | 0.2% | 0.00 | 0.21 | 14.8% | 1.3% | 103.1% | 102.2% | ||||||||
| 29 Feb 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 58.26 | -0.83 | -4.04 | -6.9% | 0.00 | -6.69 | 20.9% | 25.5% | 3.0% | 79.9% | ||||||||
| 27 Nov 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 48.17 | -3.70 | -3.92 | -8.2% | 0.00 | -6.50 | 2.6% | 20.0% | 33.1% | 21.3% | ||||||||
| 28 Aug 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 49.47 | -5.67 | -5.87 | -11.9% | 0.00 | -9.71 | 0.9% | 15.6% | 3.1% | 60.7% | ||||||||
| 29 May 15 | Q1 Mar 2015 | 1 | 31 Dec 2015 | 49.01 | -5.32 | -5.69 | -11.6% | 0.00 | -9.43 | 37.3% | 18.6% | 71.7% | 237.7% | ||||||||
| 27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 78.22 | -20.84 | -20.10 | -25.7% | 0.00 | -33.28 | 29.9% | 13.0% | 302.9% | 98.6% |
| EPS | -4.55 sen |
| Trailing PE (Sector Median: 15.9) | 0.0 |
| PEG | 0.0 |
| Altman Z | 1.7 |
| Beaver | 0.062 |
| Current Ratio | 1.87 |
| Debt-Equity (DE) Ratio | 0.76 |
| FCF Yield | 5.79 % |
| Revenue QoQ | 63.19 % |
| Revenue YoY | 50.78% |
| Profit QoQ | 129.25 % |
| Profit YoY | 145.46 % |
| Profit Margin (Sector Median: 4.0) | -1.39 % |
| ROE (ROIC: -2.51) | -2.51 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 15.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.0) | |
| ROE (ROIC: -6.23) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.8 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 0.92 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
No transaction in the last 2 months.
Market Cap: 70 M.
Market Cap Class: Shrimp
Number of Shares: 60 M.
Adjusted Float: 50.9%.
Stock highly correlated with
ANALABS (82%)
ENGTEX (82%)
HEALTH CARE (82%)
RSAWIT (82%)
Mesiniaga Berhad, together with its subsidiaries, is engaged in the sale and service of information technology (IT) products and related services in Malaysia. The company provides various solutions, including enterprise and campus LAN/WAN, data centre and cabling, IP communication/voice, wireless/mobility, content networking, on-demand server and storage, messaging infrastructure, server and storage consolidation, desktop and printer, and virtualization solutions. It also offers network management, desktop management, enterprise storage and backup management, asset management, service management, and server management services. In addition, the company provides integrated network security solutions, IT network security services, data protection, high availability, secured content management identity, and access management solutions. Further, it offers balanced scorecard, business intelligence, customized application, portal, messaging and collaboration, enterprise application integration, unified communications, and enterprise content management services. Additionally, the company provides project management and change management solutions; and offers software post-implementation support, hardware and systems, IT operations support, operating systems, training and education, and helpdesk services. It also sells networking cables and related products. The company was founded in 1981 and is based in Subang Jaya, Malaysia.
Sectors: Technology, Digital Services, Work-from-Home (WFH), Cloud Managed Services
Code: 5011
Website: http://www.mesiniaga.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 17-Dec-2025
| Shareholder | % | Value (M) |
|---|---|---|
| Shapadu Capital Sdn Bhd | 28.36% | 20.08 |
| Fathil Sulaiman Bin Ismail | 13.61% | 9.63 |
| Encik Fathil Sulaiman Bin Ismail | 13.61% | 9.63 |
| Safiah Sulaiman Binti Ismail | 8.3% | 5.88 |
| Wan Mohamed Fusil Bin Wan Mahmood | 5.75% | 4.07 |
| Hor Yee @ Ho Cheong Fatt | 2.86% | 2.02 |
| Nor Hafifah Binti Mohd Puzi | 2.18% | 1.54 |
| Lim Poh Tiong | 2.17% | 1.54 |
| Nor Zaliza Binti Mohd Puzi | 2.14% | 1.52 |
| Wong Ta Nooy @ Wong Keng Yong | 1.66% | 1.18 |
| Sri Susayati Binti Ramlan | 1.64% | 1.16 |
| Muhamad Aloysius Heng | 1.57% | 1.11 |
| Aimi Khalidah Binti Mohd Puzi | 1.44% | 1.02 |
| Ching Heng Zee | 1.01% | 0.72 |
| Yee Men Fong | 0.99% | 0.7 |
| Teh Swee Heng | 0.96% | 0.68 |
| Lee Kok Hin | 0.76% | 0.54 |
| Low Lay Ping | 0.66% | 0.47 |
| Toh Ying Choo | 0.66% | 0.47 |
| Voon Seng Chuan | 0.51% | 0.36 |
| Khor Keng Saw @ Khaw Ah Soay | 0.45% | 0.32 |
| Nur Aliyah Binti Abdullah | 0.43% | 0.3 |
| Lai Yock Ching | 0.38% | 0.27 |
| Siew Kim Man | 0.34% | 0.24 |
| Goh See Wee | 0.33% | 0.23 |
| Khalijah @ Khadijah Binti Jamari | 0.33% | 0.23 |
| Procraft Sdn Bhd | 0.32% | 0.23 |