[MSNIAGA] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -41.42%
YoY- -70.77%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 129,500 180,878 174,864 155,828 150,552 226,255 221,029 -30.00%
PBT -15,044 -7,896 3,950 2,512 3,712 14,558 9,516 -
Tax -140 -138 -386 -300 -284 2,018 -568 -60.72%
NP -15,184 -8,034 3,564 2,212 3,428 16,576 8,948 -
-
NP to SH -15,396 -8,688 2,960 1,748 2,984 15,832 8,210 -
-
Tax Rate - - 9.77% 11.94% 7.65% -13.86% 5.97% -
Total Cost 144,684 188,912 171,300 153,616 147,124 209,679 212,081 -22.52%
-
Net Worth 111,055 114,931 125,454 128,940 128,813 126,971 117,294 -3.58%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - 19,328 - - -
Div Payout % - - - - 647.74% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 111,055 114,931 125,454 128,940 128,813 126,971 117,294 -3.58%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -11.73% -4.44% 2.04% 1.42% 2.28% 7.33% 4.05% -
ROE -13.86% -7.56% 2.36% 1.36% 2.32% 12.47% 7.00% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 214.40 299.38 289.50 257.98 249.25 374.58 365.93 -30.00%
EPS -25.48 -14.38 4.91 2.90 4.96 26.21 13.60 -
DPS 0.00 0.00 0.00 0.00 32.00 0.00 0.00 -
NAPS 1.8386 1.9023 2.077 2.1347 2.1326 2.1021 1.9419 -3.58%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 214.52 299.62 289.66 258.13 249.39 374.79 366.13 -30.00%
EPS -25.50 -14.39 4.90 2.90 4.94 26.23 13.60 -
DPS 0.00 0.00 0.00 0.00 32.02 0.00 0.00 -
NAPS 1.8396 1.9038 2.0782 2.1359 2.1338 2.1033 1.943 -3.58%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.62 1.15 1.07 1.10 1.18 1.23 1.23 -
P/RPS 0.76 0.38 0.37 0.43 0.47 0.33 0.34 71.04%
P/EPS -6.36 -8.00 21.83 38.01 23.89 4.69 9.05 -
EY -15.73 -12.50 4.58 2.63 4.19 21.31 11.05 -
DY 0.00 0.00 0.00 0.00 27.12 0.00 0.00 -
P/NAPS 0.88 0.60 0.52 0.52 0.55 0.59 0.63 24.98%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 20/11/17 -
Price 1.49 1.78 1.15 1.10 1.18 1.24 1.22 -
P/RPS 0.69 0.59 0.40 0.43 0.47 0.33 0.33 63.58%
P/EPS -5.85 -12.38 23.47 38.01 23.89 4.73 8.97 -
EY -17.11 -8.08 4.26 2.63 4.19 21.14 11.14 -
DY 0.00 0.00 0.00 0.00 27.12 0.00 0.00 -
P/NAPS 0.81 0.94 0.55 0.52 0.55 0.59 0.63 18.25%

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