[MSNIAGA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -12.26%
YoY- 7.56%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 299,976 310,868 269,742 229,552 223,032 173,956 230,354 19.26%
PBT 26,196 15,468 27,029 23,066 26,190 13,424 26,677 -1.20%
Tax -7,838 -4,756 -8,408 -7,385 -8,318 -4,368 -7,865 -0.22%
NP 18,358 10,712 18,621 15,681 17,872 9,056 18,812 -1.61%
-
NP to SH 18,358 10,712 18,621 15,681 17,872 9,056 18,812 -1.61%
-
Tax Rate 29.92% 30.75% 31.11% 32.02% 31.76% 32.54% 29.48% -
Total Cost 281,618 300,156 251,121 213,870 205,160 164,900 211,542 21.03%
-
Net Worth 146,743 148,106 144,504 137,301 133,740 134,876 131,623 7.52%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 146,743 148,106 144,504 137,301 133,740 134,876 131,623 7.52%
NOSH 60,388 60,451 60,210 60,220 59,973 60,212 60,102 0.31%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.12% 3.45% 6.90% 6.83% 8.01% 5.21% 8.17% -
ROE 12.51% 7.23% 12.89% 11.42% 13.36% 6.71% 14.29% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 496.75 514.24 448.00 381.19 371.89 288.90 383.27 18.89%
EPS 30.40 17.72 30.94 26.04 29.80 15.04 31.30 -1.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.45 2.40 2.28 2.23 2.24 2.19 7.18%
Adjusted Per Share Value based on latest NOSH - 60,363
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 496.63 514.67 446.58 380.04 369.25 288.00 381.37 19.26%
EPS 30.39 17.73 30.83 25.96 29.59 14.99 31.14 -1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4294 2.452 2.3924 2.2731 2.2142 2.233 2.1791 7.52%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.70 4.54 5.10 4.82 4.72 3.76 4.50 -
P/RPS 0.74 0.88 1.14 1.26 1.27 1.30 1.17 -26.33%
P/EPS 12.17 25.62 16.49 18.51 15.84 25.00 14.38 -10.53%
EY 8.22 3.90 6.06 5.40 6.31 4.00 6.96 11.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.85 2.12 2.11 2.12 1.68 2.05 -18.09%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 05/08/04 29/04/04 26/02/04 03/11/03 01/08/03 29/04/03 25/02/03 -
Price 3.86 4.30 4.80 5.25 4.88 4.02 3.84 -
P/RPS 0.78 0.84 1.07 1.38 1.31 1.39 1.00 -15.27%
P/EPS 12.70 24.27 15.52 20.16 16.38 26.73 12.27 2.32%
EY 7.88 4.12 6.44 4.96 6.11 3.74 8.15 -2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.76 2.00 2.30 2.19 1.79 1.75 -6.19%

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