[MSNIAGA] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
01-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 89.99%
YoY- 28.92%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 173,956 230,354 210,700 210,310 174,944 248,261 222,658 -15.18%
PBT 13,424 26,677 22,148 22,770 12,056 26,386 20,136 -23.70%
Tax -4,368 -7,865 -7,569 -7,214 -3,868 -7,749 -6,322 -21.86%
NP 9,056 18,812 14,578 15,556 8,188 18,637 13,813 -24.55%
-
NP to SH 9,056 18,812 14,578 15,556 8,188 18,637 13,813 -24.55%
-
Tax Rate 32.54% 29.48% 34.17% 31.68% 32.08% 29.37% 31.40% -
Total Cost 164,900 211,542 196,121 194,754 166,756 229,624 208,845 -14.58%
-
Net Worth 134,876 131,623 123,758 120,631 114,391 112,061 109,588 14.86%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 9,588 - -
Div Payout % - - - - - 51.45% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 134,876 131,623 123,758 120,631 114,391 112,061 109,588 14.86%
NOSH 60,212 60,102 60,076 60,015 60,205 59,926 59,884 0.36%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.21% 8.17% 6.92% 7.40% 4.68% 7.51% 6.20% -
ROE 6.71% 14.29% 11.78% 12.90% 7.16% 16.63% 12.60% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 288.90 383.27 350.72 350.43 290.58 414.28 371.81 -15.49%
EPS 15.04 31.30 24.27 25.92 13.60 31.10 23.07 -24.83%
DPS 0.00 0.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 2.24 2.19 2.06 2.01 1.90 1.87 1.83 14.44%
Adjusted Per Share Value based on latest NOSH - 60,010
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 288.00 381.37 348.83 348.18 289.63 411.01 368.63 -15.18%
EPS 14.99 31.14 24.14 25.75 13.56 30.85 22.87 -24.56%
DPS 0.00 0.00 0.00 0.00 0.00 15.87 0.00 -
NAPS 2.233 2.1791 2.0489 1.9971 1.8938 1.8553 1.8143 14.86%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 3.76 4.50 4.82 5.30 5.10 4.38 3.64 -
P/RPS 1.30 1.17 1.37 1.51 1.76 1.06 0.98 20.74%
P/EPS 25.00 14.38 19.86 20.45 37.50 14.08 15.78 35.93%
EY 4.00 6.96 5.03 4.89 2.67 7.10 6.34 -26.45%
DY 0.00 0.00 0.00 0.00 0.00 3.65 0.00 -
P/NAPS 1.68 2.05 2.34 2.64 2.68 2.34 1.99 -10.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/04/03 25/02/03 11/11/02 01/08/02 29/04/02 20/02/02 05/11/01 -
Price 4.02 3.84 4.82 5.20 5.50 4.50 3.56 -
P/RPS 1.39 1.00 1.37 1.48 1.89 1.09 0.96 28.01%
P/EPS 26.73 12.27 19.86 20.06 40.44 14.47 15.43 44.28%
EY 3.74 8.15 5.03 4.98 2.47 6.91 6.48 -30.70%
DY 0.00 0.00 0.00 0.00 0.00 3.56 0.00 -
P/NAPS 1.79 1.75 2.34 2.59 2.89 2.41 1.95 -5.55%

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