[MISC] QoQ Cumulative Quarter Result on 30-Jun-2001 [#1]

Stock
[MISC] MISC BHD
Announcement Date
22-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -75.2%
YoY- 34.62%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 5,508,434 4,149,273 2,810,195 1,426,390 5,846,660 4,259,759 2,837,804 55.67%
PBT 1,411,049 895,924 652,804 426,539 1,739,562 1,068,397 688,081 61.48%
Tax -71,712 -17,643 -12,766 -5,873 -43,421 -25,157 -17,293 158.33%
NP 1,339,337 878,281 640,038 420,666 1,696,141 1,043,240 670,788 58.63%
-
NP to SH 1,339,337 878,281 640,038 420,666 1,696,141 1,043,240 670,788 58.63%
-
Tax Rate 5.08% 1.97% 1.96% 1.38% 2.50% 2.35% 2.51% -
Total Cost 4,169,097 3,270,992 2,170,157 1,005,724 4,150,519 3,216,519 2,167,016 54.74%
-
Net Worth 8,506,650 7,850,566 7,548,355 8,484,629 7,410,582 6,927,039 6,484,903 19.85%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 2,790 - 2,790 - 2,977 - - -
Div Payout % 0.21% - 0.44% - 0.18% - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 8,506,650 7,850,566 7,548,355 8,484,629 7,410,582 6,927,039 6,484,903 19.85%
NOSH 1,860,190 1,860,764 1,860,575 1,855,375 1,861,020 1,859,607 1,858,138 0.07%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 24.31% 21.17% 22.78% 29.49% 29.01% 24.49% 23.64% -
ROE 15.74% 11.19% 8.48% 4.96% 22.89% 15.06% 10.34% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 296.12 222.99 151.04 76.88 314.16 229.07 152.72 55.55%
EPS 72.00 47.20 34.40 22.60 91.20 56.10 36.10 58.51%
DPS 0.15 0.00 0.15 0.00 0.16 0.00 0.00 -
NAPS 4.573 4.219 4.057 4.573 3.982 3.725 3.49 19.76%
Adjusted Per Share Value based on latest NOSH - 1,855,375
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 123.40 92.95 62.96 31.95 130.98 95.43 63.57 55.67%
EPS 30.00 19.68 14.34 9.42 38.00 23.37 15.03 58.59%
DPS 0.06 0.00 0.06 0.00 0.07 0.00 0.00 -
NAPS 1.9057 1.7587 1.691 1.9008 1.6602 1.5518 1.4528 19.84%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 7.05 7.70 6.70 6.95 7.15 7.10 6.90 -
P/RPS 2.38 3.45 4.44 9.04 2.28 3.10 4.52 -34.81%
P/EPS 9.79 16.31 19.48 30.65 7.85 12.66 19.11 -36.00%
EY 10.21 6.13 5.13 3.26 12.75 7.90 5.23 56.26%
DY 0.02 0.00 0.02 0.00 0.02 0.00 0.00 -
P/NAPS 1.54 1.83 1.65 1.52 1.80 1.91 1.98 -15.43%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/05/02 27/02/02 28/11/01 22/08/01 24/05/01 21/02/01 08/11/00 -
Price 7.45 7.00 6.85 6.95 7.10 7.40 7.50 -
P/RPS 2.52 3.14 4.54 9.04 2.26 3.23 4.91 -35.92%
P/EPS 10.35 14.83 19.91 30.65 7.79 13.19 20.78 -37.19%
EY 9.66 6.74 5.02 3.26 12.84 7.58 4.81 59.24%
DY 0.02 0.00 0.02 0.00 0.02 0.00 0.00 -
P/NAPS 1.63 1.66 1.69 1.52 1.78 1.99 2.15 -16.86%

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