[MSNIAGA] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 25.55%
YoY- -237.72%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 204,907 195,532 196,956 196,036 256,341 238,696 237,620 -9.37%
PBT -15,508 -19,569 -21,962 -21,264 -31,166 -13,173 -9,864 35.09%
Tax -2,848 80 50 -600 1,172 148 80 -
NP -18,356 -19,489 -21,912 -21,864 -29,994 -13,025 -9,784 51.94%
-
NP to SH -19,529 -20,648 -23,124 -22,776 -30,591 -13,766 -10,674 49.42%
-
Tax Rate - - - - - - - -
Total Cost 223,263 215,021 218,868 217,900 286,335 251,721 247,404 -6.59%
-
Net Worth 111,139 114,763 118,991 124,428 130,468 150,400 161,273 -21.92%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 111,139 114,763 118,991 124,428 130,468 150,400 161,273 -21.92%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -8.96% -9.97% -11.13% -11.15% -11.70% -5.46% -4.12% -
ROE -17.57% -17.99% -19.43% -18.30% -23.45% -9.15% -6.62% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 339.24 323.72 326.08 324.55 424.39 395.18 393.40 -9.37%
EPS -32.33 -34.19 -38.28 -37.72 -50.65 -22.79 -17.68 49.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.90 1.97 2.06 2.16 2.49 2.67 -21.92%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 339.43 323.90 326.26 324.73 424.63 395.40 393.62 -9.37%
EPS -32.35 -34.20 -38.30 -37.73 -50.67 -22.80 -17.68 49.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.841 1.9011 1.9711 2.0611 2.1612 2.4914 2.6715 -21.92%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.07 1.03 1.10 1.35 1.72 1.89 1.94 -
P/RPS 0.32 0.32 0.34 0.42 0.41 0.48 0.49 -24.66%
P/EPS -3.31 -3.01 -2.87 -3.58 -3.40 -8.29 -10.98 -54.94%
EY -30.22 -33.19 -34.80 -27.93 -29.45 -12.06 -9.11 121.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.56 0.66 0.80 0.76 0.73 -14.18%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 19/08/14 -
Price 0.97 1.09 1.10 1.30 1.70 1.69 1.92 -
P/RPS 0.29 0.34 0.34 0.40 0.40 0.43 0.49 -29.44%
P/EPS -3.00 -3.19 -2.87 -3.45 -3.36 -7.41 -10.86 -57.48%
EY -33.33 -31.36 -34.80 -29.01 -29.79 -13.49 -9.20 135.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.56 0.63 0.79 0.68 0.72 -18.42%

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