[MSNIAGA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -47.34%
YoY- 10.04%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 281,007 282,393 273,152 293,692 324,573 311,302 271,906 2.21%
PBT -2,830 6,898 6,076 9,300 15,606 12,028 12,458 -
Tax -3,155 -2,102 -1,640 -2,512 -4,167 -3,848 -3,738 -10.66%
NP -5,985 4,796 4,436 6,788 11,439 8,180 8,720 -
-
NP to SH -7,644 3,304 3,044 5,128 9,738 6,622 7,294 -
-
Tax Rate - 30.47% 26.99% 27.01% 26.70% 31.99% 30.00% -
Total Cost 286,992 277,597 268,716 286,904 313,134 303,122 263,186 5.92%
-
Net Worth 166,709 176,373 184,830 184,830 183,018 179,393 187,246 -7.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 166,709 176,373 184,830 184,830 183,018 179,393 187,246 -7.43%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.13% 1.70% 1.62% 2.31% 3.52% 2.63% 3.21% -
ROE -4.59% 1.87% 1.65% 2.77% 5.32% 3.69% 3.90% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 465.23 467.52 452.22 486.23 537.35 515.38 450.16 2.21%
EPS -12.66 5.47 5.04 8.48 16.12 10.96 12.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.92 3.06 3.06 3.03 2.97 3.10 -7.43%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 465.49 467.78 452.47 486.50 537.65 515.67 450.41 2.21%
EPS -12.66 5.47 5.04 8.49 16.13 10.97 12.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7615 2.9216 3.0617 3.0617 3.0317 2.9716 3.1017 -7.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.14 2.22 2.18 2.10 2.06 2.12 2.11 -
P/RPS 0.46 0.47 0.48 0.43 0.38 0.41 0.47 -1.41%
P/EPS -16.91 40.58 43.26 24.74 12.78 19.34 17.47 -
EY -5.91 2.46 2.31 4.04 7.83 5.17 5.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.71 0.69 0.68 0.71 0.68 9.55%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 05/08/13 29/05/13 28/02/13 22/11/12 15/08/12 -
Price 2.24 2.21 2.14 2.41 2.09 2.10 2.04 -
P/RPS 0.48 0.47 0.47 0.50 0.39 0.41 0.45 4.38%
P/EPS -17.70 40.40 42.46 28.39 12.96 19.15 16.89 -
EY -5.65 2.48 2.35 3.52 7.71 5.22 5.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.76 0.70 0.79 0.69 0.71 0.66 14.58%

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