[MISC] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MISC] MISC BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 80.9%
YoY- 51.42%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,379,539 9,050,313 6,723,170 4,568,161 2,209,103 8,505,933 7,305,283 -52.62%
PBT 349,150 1,516,721 795,921 577,276 139,398 -1,222,012 823,194 -43.51%
Tax -12,455 -595,262 -672,061 -595,093 -573,494 -88,276 -643,320 -92.77%
NP 336,695 921,459 123,860 -17,817 -434,096 -1,310,288 179,874 51.82%
-
NP to SH 300,425 770,245 49,134 -89,748 -469,827 -1,481,483 -41,622 -
-
Tax Rate 3.57% 39.25% 84.44% 103.09% 411.41% - 78.15% -
Total Cost 2,042,844 8,128,854 6,599,310 4,585,978 2,643,199 9,816,221 7,125,409 -56.48%
-
Net Worth 21,604,792 21,113,774 17,855,200 22,229,724 21,113,774 22,311,490 23,983,413 -6.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 21,604,792 21,113,774 17,855,200 22,229,724 21,113,774 22,311,490 23,983,413 -6.72%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,462,298 4,441,372 0.33%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.15% 10.18% 1.84% -0.39% -19.65% -15.40% 2.46% -
ROE 1.39% 3.65% 0.28% -0.40% -2.23% -6.64% -0.17% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 53.31 202.75 150.62 102.34 49.49 190.62 164.48 -52.78%
EPS 6.70 17.30 1.10 -2.10 -10.60 -33.20 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.84 4.73 4.00 4.98 4.73 5.00 5.40 -7.03%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 53.31 202.75 150.62 102.34 49.49 190.55 163.66 -52.62%
EPS 6.70 17.30 1.10 -2.10 -10.60 -33.19 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.84 4.73 4.00 4.98 4.73 4.9983 5.3729 -6.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.37 4.30 4.25 4.61 5.38 5.47 5.87 -
P/RPS 10.07 2.12 2.82 4.50 10.87 2.87 3.57 99.51%
P/EPS 79.79 24.92 386.11 -229.29 -51.12 -16.48 -626.37 -
EY 1.25 4.01 0.26 -0.44 -1.96 -6.07 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.91 1.06 0.93 1.14 1.09 1.09 1.21%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 - 28/11/12 16/08/12 16/05/12 22/02/12 24/11/11 -
Price 4.39 0.00 4.08 4.49 3.94 5.80 6.13 -
P/RPS 8.24 0.00 2.71 4.39 7.96 3.04 3.73 69.53%
P/EPS 65.23 0.00 370.67 -223.32 -37.43 -17.47 -654.12 -
EY 1.53 0.00 0.27 -0.45 -2.67 -5.72 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.00 1.02 0.90 0.83 1.16 1.14 -13.93%

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