[MSNIAGA] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 10.71%
YoY- -49.99%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 207,672 198,636 204,907 195,532 196,956 196,036 256,341 -13.10%
PBT 4,872 2,044 -15,508 -19,569 -21,962 -21,264 -31,166 -
Tax -560 -600 -2,848 80 50 -600 1,172 -
NP 4,312 1,444 -18,356 -19,489 -21,912 -21,864 -29,994 -
-
NP to SH 3,440 496 -19,529 -20,648 -23,124 -22,776 -30,591 -
-
Tax Rate 11.49% 29.35% - - - - - -
Total Cost 203,360 197,192 223,263 215,021 218,868 217,900 286,335 -20.41%
-
Net Worth 112,951 111,363 111,139 114,763 118,991 124,428 130,468 -9.17%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 112,951 111,363 111,139 114,763 118,991 124,428 130,468 -9.17%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.08% 0.73% -8.96% -9.97% -11.13% -11.15% -11.70% -
ROE 3.05% 0.45% -17.57% -17.99% -19.43% -18.30% -23.45% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 343.82 328.86 339.24 323.72 326.08 324.55 424.39 -13.10%
EPS 5.70 0.84 -32.33 -34.19 -38.28 -37.72 -50.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.8437 1.84 1.90 1.97 2.06 2.16 -9.17%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 343.82 328.86 339.24 323.72 326.08 324.55 424.39 -13.10%
EPS 5.70 0.84 -32.33 -34.19 -38.28 -37.72 -50.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.8437 1.84 1.90 1.97 2.06 2.16 -9.17%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.90 0.91 1.07 1.03 1.10 1.35 1.72 -
P/RPS 0.26 0.28 0.32 0.32 0.34 0.42 0.41 -26.20%
P/EPS 15.80 110.82 -3.31 -3.01 -2.87 -3.58 -3.40 -
EY 6.33 0.90 -30.22 -33.19 -34.80 -27.93 -29.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.58 0.54 0.56 0.66 0.80 -28.88%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 03/08/16 03/05/16 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.85 0.95 0.97 1.09 1.10 1.30 1.70 -
P/RPS 0.25 0.29 0.29 0.34 0.34 0.40 0.40 -26.92%
P/EPS 14.92 115.69 -3.00 -3.19 -2.87 -3.45 -3.36 -
EY 6.70 0.86 -33.33 -31.36 -34.80 -29.01 -29.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.53 0.57 0.56 0.63 0.79 -31.30%

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