[MISC] QoQ Cumulative Quarter Result on 30-Jun-2010

Stock
[MISC] MISC BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010
Profit Trend
QoQ- -37.25%
YoY- 83.33%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,924,355 9,401,284 6,355,699 3,270,512 13,775,074 10,467,642 7,420,537 -46.27%
PBT -222,657 2,466,920 887,632 471,342 911,914 625,762 434,136 -
Tax 12,630 -29,505 -19,411 -10,261 -89,696 -37,203 -33,959 -
NP -210,027 2,437,415 868,221 461,081 822,218 588,559 400,177 -
-
NP to SH -307,879 2,178,630 797,342 427,980 682,046 485,611 315,511 -
-
Tax Rate - 1.20% 2.19% 2.18% 9.84% 5.95% 7.82% -
Total Cost 3,134,382 6,963,869 5,487,478 2,809,431 12,952,856 9,879,083 7,020,360 -41.61%
-
Net Worth 22,100,755 23,929,215 22,227,578 23,786,583 20,766,313 19,350,015 20,017,090 6.83%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 446,479 669,660 668,163 - 1,350,968 558,173 558,097 -13.83%
Div Payout % 0.00% 30.74% 83.80% - 198.08% 114.94% 176.89% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 22,100,755 23,929,215 22,227,578 23,786,583 20,766,313 19,350,015 20,017,090 6.83%
NOSH 4,464,799 4,464,405 4,454,424 4,462,773 3,859,909 3,721,157 3,720,648 12.93%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -7.18% 25.93% 13.66% 14.10% 5.97% 5.62% 5.39% -
ROE -1.39% 9.10% 3.59% 1.80% 3.28% 2.51% 1.58% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 65.50 210.58 142.68 73.28 356.88 281.30 199.44 -52.43%
EPS -6.90 48.80 17.90 9.59 17.67 13.05 8.48 -
DPS 10.00 15.00 15.00 0.00 35.00 15.00 15.00 -23.70%
NAPS 4.95 5.36 4.99 5.33 5.38 5.20 5.38 -5.40%
Adjusted Per Share Value based on latest NOSH - 4,462,773
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 65.51 210.61 142.38 73.27 308.60 234.50 166.24 -46.28%
EPS -6.90 48.81 17.86 9.59 15.28 10.88 7.07 -
DPS 10.00 15.00 14.97 0.00 30.26 12.50 12.50 -13.83%
NAPS 4.9511 5.3607 4.9795 5.3288 4.6522 4.3349 4.4843 6.83%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 7.87 8.36 8.74 8.60 8.10 8.41 8.90 -
P/RPS 12.02 3.97 6.13 11.74 2.27 2.99 4.46 93.77%
P/EPS -114.13 17.13 48.83 89.68 45.84 64.44 104.95 -
EY -0.88 5.84 2.05 1.12 2.18 1.55 0.95 -
DY 1.27 1.79 1.72 0.00 4.32 1.78 1.69 -17.35%
P/NAPS 1.59 1.56 1.75 1.61 1.51 1.62 1.65 -2.44%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 11/05/11 24/02/11 24/11/10 19/08/10 06/05/10 24/02/10 23/11/09 -
Price 7.31 7.45 8.60 8.86 8.82 7.95 8.80 -
P/RPS 11.16 3.54 6.03 12.09 2.47 2.83 4.41 85.80%
P/EPS -106.01 15.27 48.04 92.39 49.92 60.92 103.77 -
EY -0.94 6.55 2.08 1.08 2.00 1.64 0.96 -
DY 1.37 2.01 1.74 0.00 3.97 1.89 1.70 -13.41%
P/NAPS 1.48 1.39 1.72 1.66 1.64 1.53 1.64 -6.62%

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