[MSNIAGA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 12.45%
YoY- -13.79%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 291,792 280,622 219,824 297,380 271,562 299,976 310,868 -4.13%
PBT 19,068 20,504 16,144 23,482 20,553 26,196 15,468 14.95%
Tax -5,593 -6,020 -4,768 -7,428 -6,277 -7,838 -4,756 11.40%
NP 13,474 14,484 11,376 16,054 14,276 18,358 10,712 16.50%
-
NP to SH 12,972 14,002 10,948 16,054 14,276 18,358 10,712 13.59%
-
Tax Rate 29.33% 29.36% 29.53% 31.63% 30.54% 29.92% 30.75% -
Total Cost 278,317 266,138 208,448 281,326 257,286 281,618 300,156 -4.90%
-
Net Worth 161,848 166,719 162,528 163,239 148,557 146,743 148,106 6.08%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 161,848 166,719 162,528 163,239 148,557 146,743 148,106 6.08%
NOSH 60,391 60,405 60,419 60,458 60,389 60,388 60,451 -0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.62% 5.16% 5.18% 5.40% 5.26% 6.12% 3.45% -
ROE 8.01% 8.40% 6.74% 9.83% 9.61% 12.51% 7.23% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 483.17 464.56 363.83 491.87 449.69 496.75 514.24 -4.06%
EPS 21.48 23.18 18.12 26.60 23.64 30.40 17.72 13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.76 2.69 2.70 2.46 2.43 2.45 6.15%
Adjusted Per Share Value based on latest NOSH - 60,530
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 483.08 464.59 363.93 492.33 449.59 496.63 514.67 -4.13%
EPS 21.48 23.18 18.13 26.58 23.63 30.39 17.73 13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6795 2.7602 2.6908 2.7025 2.4595 2.4294 2.452 6.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.53 2.68 3.00 3.54 3.92 3.70 4.54 -
P/RPS 0.52 0.58 0.82 0.72 0.87 0.74 0.88 -29.55%
P/EPS 11.78 11.56 16.56 13.33 16.58 12.17 25.62 -40.39%
EY 8.49 8.65 6.04 7.50 6.03 8.22 3.90 67.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 1.12 1.31 1.59 1.52 1.85 -36.29%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/10/05 05/08/05 04/05/05 25/02/05 02/11/04 05/08/04 29/04/04 -
Price 2.58 2.66 2.80 3.34 3.66 3.86 4.30 -
P/RPS 0.53 0.57 0.77 0.68 0.81 0.78 0.84 -26.41%
P/EPS 12.01 11.48 15.45 12.58 15.48 12.70 24.27 -37.41%
EY 8.33 8.71 6.47 7.95 6.46 7.88 4.12 59.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.04 1.24 1.49 1.59 1.76 -33.21%

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