[MSNIAGA] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -42.47%
YoY- 18.29%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 297,380 271,562 299,976 310,868 269,742 229,552 223,032 21.03%
PBT 23,482 20,553 26,196 15,468 27,029 23,066 26,190 -6.98%
Tax -7,428 -6,277 -7,838 -4,756 -8,408 -7,385 -8,318 -7.23%
NP 16,054 14,276 18,358 10,712 18,621 15,681 17,872 -6.87%
-
NP to SH 16,054 14,276 18,358 10,712 18,621 15,681 17,872 -6.87%
-
Tax Rate 31.63% 30.54% 29.92% 30.75% 31.11% 32.02% 31.76% -
Total Cost 281,326 257,286 281,618 300,156 251,121 213,870 205,160 23.30%
-
Net Worth 163,239 148,557 146,743 148,106 144,504 137,301 133,740 14.14%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 163,239 148,557 146,743 148,106 144,504 137,301 133,740 14.14%
NOSH 60,458 60,389 60,388 60,451 60,210 60,220 59,973 0.53%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.40% 5.26% 6.12% 3.45% 6.90% 6.83% 8.01% -
ROE 9.83% 9.61% 12.51% 7.23% 12.89% 11.42% 13.36% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 491.87 449.69 496.75 514.24 448.00 381.19 371.89 20.38%
EPS 26.60 23.64 30.40 17.72 30.94 26.04 29.80 -7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.46 2.43 2.45 2.40 2.28 2.23 13.53%
Adjusted Per Share Value based on latest NOSH - 60,451
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 492.61 449.84 496.91 514.95 446.83 380.25 369.45 21.03%
EPS 26.59 23.65 30.41 17.74 30.85 25.98 29.60 -6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.704 2.4608 2.4308 2.4534 2.3937 2.2744 2.2154 14.14%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.54 3.92 3.70 4.54 5.10 4.82 4.72 -
P/RPS 0.72 0.87 0.74 0.88 1.14 1.26 1.27 -31.38%
P/EPS 13.33 16.58 12.17 25.62 16.49 18.51 15.84 -10.81%
EY 7.50 6.03 8.22 3.90 6.06 5.40 6.31 12.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.59 1.52 1.85 2.12 2.11 2.12 -27.34%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 02/11/04 05/08/04 29/04/04 26/02/04 03/11/03 01/08/03 -
Price 3.34 3.66 3.86 4.30 4.80 5.25 4.88 -
P/RPS 0.68 0.81 0.78 0.84 1.07 1.38 1.31 -35.28%
P/EPS 12.58 15.48 12.70 24.27 15.52 20.16 16.38 -16.06%
EY 7.95 6.46 7.88 4.12 6.44 4.96 6.11 19.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.49 1.59 1.76 2.00 2.30 2.19 -31.44%

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