[MSNIAGA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 12.34%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 315,878 302,280 170,364 316,226 304,920 297,250 255,692 15.11%
PBT 9,669 3,948 -8,044 22,549 20,134 23,502 10,608 -5.98%
Tax -2,900 -1,184 2,412 -6,986 -5,960 -6,898 -3,024 -2.75%
NP 6,769 2,764 -5,632 15,563 14,174 16,604 7,584 -7.29%
-
NP to SH 5,482 1,310 -6,992 14,727 13,109 15,874 6,960 -14.69%
-
Tax Rate 29.99% 29.99% - 30.98% 29.60% 29.35% 28.51% -
Total Cost 309,109 299,516 175,996 300,663 290,745 280,646 248,108 15.76%
-
Net Worth 169,068 174,666 172,380 173,365 170,912 177,585 171,583 -0.97%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 169,068 174,666 172,380 173,365 170,912 177,585 171,583 -0.97%
NOSH 60,381 60,648 60,484 60,406 60,393 60,403 60,416 -0.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.14% 0.91% -3.31% 4.92% 4.65% 5.59% 2.97% -
ROE 3.24% 0.75% -4.06% 8.49% 7.67% 8.94% 4.06% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 523.14 498.42 281.67 523.50 504.89 492.11 423.21 15.16%
EPS 9.08 2.16 -11.56 24.38 21.71 26.28 11.52 -14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.88 2.85 2.87 2.83 2.94 2.84 -0.94%
Adjusted Per Share Value based on latest NOSH - 60,432
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 523.25 500.72 282.21 523.83 505.10 492.39 423.55 15.11%
EPS 9.08 2.17 -11.58 24.40 21.72 26.30 11.53 -14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8006 2.8933 2.8555 2.8718 2.8312 2.9417 2.8423 -0.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.88 2.36 2.46 2.70 2.52 2.60 2.55 -
P/RPS 0.36 0.47 0.87 0.52 0.50 0.53 0.60 -28.84%
P/EPS 20.70 109.26 -21.28 11.07 11.61 9.89 22.14 -4.38%
EY 4.83 0.92 -4.70 9.03 8.61 10.11 4.52 4.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.86 0.94 0.89 0.88 0.90 -17.84%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 28/05/07 28/02/07 17/11/06 11/08/06 08/05/06 -
Price 1.72 2.10 2.58 2.55 2.59 2.53 2.93 -
P/RPS 0.33 0.42 0.92 0.49 0.51 0.51 0.69 -38.81%
P/EPS 18.94 97.22 -22.32 10.46 11.93 9.63 25.43 -17.81%
EY 5.28 1.03 -4.48 9.56 8.38 10.39 3.93 21.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.91 0.89 0.92 0.86 1.03 -29.45%

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