[MISC] QoQ Cumulative Quarter Result on 30-Sep-2001 [#2]

Stock
[MISC] MISC BHD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 52.15%
YoY- -4.58%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,320,686 5,508,434 4,149,273 2,810,195 1,426,390 5,846,660 4,259,759 -54.28%
PBT 283,667 1,411,049 895,924 652,804 426,539 1,739,562 1,068,397 -58.79%
Tax -8,104 -71,712 -17,643 -12,766 -5,873 -43,421 -25,157 -53.10%
NP 275,563 1,339,337 878,281 640,038 420,666 1,696,141 1,043,240 -58.93%
-
NP to SH 275,563 1,339,337 878,281 640,038 420,666 1,696,141 1,043,240 -58.93%
-
Tax Rate 2.86% 5.08% 1.97% 1.96% 1.38% 2.50% 2.35% -
Total Cost 1,045,123 4,169,097 3,270,992 2,170,157 1,005,724 4,150,519 3,216,519 -52.83%
-
Net Worth 8,803,120 8,506,650 7,850,566 7,548,355 8,484,629 7,410,582 6,927,039 17.37%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 2,790 - 2,790 - 2,977 - -
Div Payout % - 0.21% - 0.44% - 0.18% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 8,803,120 8,506,650 7,850,566 7,548,355 8,484,629 7,410,582 6,927,039 17.37%
NOSH 1,861,912 1,860,190 1,860,764 1,860,575 1,855,375 1,861,020 1,859,607 0.08%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 20.87% 24.31% 21.17% 22.78% 29.49% 29.01% 24.49% -
ROE 3.13% 15.74% 11.19% 8.48% 4.96% 22.89% 15.06% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 70.93 296.12 222.99 151.04 76.88 314.16 229.07 -54.32%
EPS 14.80 72.00 47.20 34.40 22.60 91.20 56.10 -58.96%
DPS 0.00 0.15 0.00 0.15 0.00 0.16 0.00 -
NAPS 4.728 4.573 4.219 4.057 4.573 3.982 3.725 17.27%
Adjusted Per Share Value based on latest NOSH - 1,854,962
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 29.59 123.40 92.95 62.96 31.95 130.98 95.43 -54.28%
EPS 6.17 30.00 19.68 14.34 9.42 38.00 23.37 -58.94%
DPS 0.00 0.06 0.00 0.06 0.00 0.07 0.00 -
NAPS 1.9721 1.9057 1.7587 1.691 1.9008 1.6602 1.5518 17.37%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 7.45 7.05 7.70 6.70 6.95 7.15 7.10 -
P/RPS 10.50 2.38 3.45 4.44 9.04 2.28 3.10 126.04%
P/EPS 50.34 9.79 16.31 19.48 30.65 7.85 12.66 151.62%
EY 1.99 10.21 6.13 5.13 3.26 12.75 7.90 -60.21%
DY 0.00 0.02 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 1.58 1.54 1.83 1.65 1.52 1.80 1.91 -11.90%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 21/08/02 29/05/02 27/02/02 28/11/01 22/08/01 24/05/01 21/02/01 -
Price 7.65 7.45 7.00 6.85 6.95 7.10 7.40 -
P/RPS 10.79 2.52 3.14 4.54 9.04 2.26 3.23 123.96%
P/EPS 51.69 10.35 14.83 19.91 30.65 7.79 13.19 149.18%
EY 1.93 9.66 6.74 5.02 3.26 12.84 7.58 -59.92%
DY 0.00 0.02 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 1.62 1.63 1.66 1.69 1.52 1.78 1.99 -12.84%

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