[MISC] QoQ Annualized Quarter Result on 31-Dec-2011

Stock
[MISC] MISC BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011
Profit Trend
QoQ- -2569.53%
YoY- -145.33%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 8,964,226 9,136,322 8,836,412 8,505,933 9,740,377 10,205,508 2,924,355 110.58%
PBT 1,061,228 1,154,552 557,592 -1,222,012 1,097,592 787,556 -222,657 -
Tax -896,081 -1,190,186 -2,293,976 -88,276 -857,760 -827,838 12,630 -
NP 165,146 -35,634 -1,736,384 -1,310,288 239,832 -40,282 -210,027 -
-
NP to SH 65,512 -179,496 -1,879,308 -1,481,483 -55,496 -369,500 -307,879 -
-
Tax Rate 84.44% 103.09% 411.41% - 78.15% 105.11% - -
Total Cost 8,799,080 9,171,956 10,572,796 9,816,221 9,500,545 10,245,790 3,134,382 98.62%
-
Net Worth 17,855,200 22,229,724 21,113,774 22,311,490 23,983,414 23,363,375 22,100,755 -13.22%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - 446,479 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 17,855,200 22,229,724 21,113,774 22,311,490 23,983,414 23,363,375 22,100,755 -13.22%
NOSH 4,463,800 4,463,800 4,463,800 4,462,298 4,441,372 4,484,333 4,464,799 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.84% -0.39% -19.65% -15.40% 2.46% -0.39% -7.18% -
ROE 0.37% -0.81% -8.90% -6.64% -0.23% -1.58% -1.39% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 200.82 204.68 197.96 190.62 219.31 227.58 65.50 110.61%
EPS 1.47 -4.20 -42.40 -33.20 -1.33 -8.20 -6.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 4.00 4.98 4.73 5.00 5.40 5.21 4.95 -13.20%
Adjusted Per Share Value based on latest NOSH - 4,459,143
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 200.82 204.68 197.96 190.55 218.21 228.63 65.51 110.59%
EPS 1.47 -4.20 -42.40 -33.19 -1.24 -8.28 -6.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 4.00 4.98 4.73 4.9983 5.3729 5.234 4.9511 -13.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 4.25 4.61 5.38 5.47 5.87 7.35 7.87 -
P/RPS 2.12 2.25 2.72 2.87 2.68 3.23 12.02 -68.45%
P/EPS 289.58 -114.64 -12.78 -16.48 -469.78 -89.20 -114.13 -
EY 0.35 -0.87 -7.83 -6.07 -0.21 -1.12 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.27 -
P/NAPS 1.06 0.93 1.14 1.09 1.09 1.41 1.59 -23.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 16/08/12 16/05/12 22/02/12 24/11/11 18/08/11 11/05/11 -
Price 4.08 4.49 3.94 5.80 6.13 7.30 7.31 -
P/RPS 2.03 2.19 1.99 3.04 2.80 3.21 11.16 -67.79%
P/EPS 278.00 -111.66 -9.36 -17.47 -490.59 -88.59 -106.01 -
EY 0.36 -0.90 -10.69 -5.72 -0.20 -1.13 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
P/NAPS 1.02 0.90 0.83 1.16 1.14 1.40 1.48 -21.92%

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