[MISC] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MISC] MISC BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 77.47%
YoY- -105.22%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 4,568,161 2,209,103 8,505,933 7,305,283 5,102,754 2,924,355 9,401,284 -38.22%
PBT 577,276 139,398 -1,222,012 823,194 393,778 -222,657 2,466,920 -62.05%
Tax -595,093 -573,494 -88,276 -643,320 -413,919 12,630 -29,505 642.31%
NP -17,817 -434,096 -1,310,288 179,874 -20,141 -210,027 2,437,415 -
-
NP to SH -89,748 -469,827 -1,481,483 -41,622 -184,750 -307,879 2,178,630 -
-
Tax Rate 103.09% 411.41% - 78.15% 105.11% - 1.20% -
Total Cost 4,585,978 2,643,199 9,816,221 7,125,409 5,122,895 3,134,382 6,963,869 -24.32%
-
Net Worth 22,229,724 21,113,774 22,311,490 23,983,413 23,363,376 22,100,755 23,929,215 -4.79%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - 446,479 669,660 -
Div Payout % - - - - - 0.00% 30.74% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 22,229,724 21,113,774 22,311,490 23,983,413 23,363,376 22,100,755 23,929,215 -4.79%
NOSH 4,463,800 4,463,800 4,462,298 4,441,372 4,484,333 4,464,799 4,464,405 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.39% -19.65% -15.40% 2.46% -0.39% -7.18% 25.93% -
ROE -0.40% -2.23% -6.64% -0.17% -0.79% -1.39% 9.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 102.34 49.49 190.62 164.48 113.79 65.50 210.58 -38.21%
EPS -2.10 -10.60 -33.20 -1.00 -4.10 -6.90 48.80 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 15.00 -
NAPS 4.98 4.73 5.00 5.40 5.21 4.95 5.36 -4.78%
Adjusted Per Share Value based on latest NOSH - 4,405,124
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 102.34 49.49 190.55 163.66 114.31 65.51 210.61 -38.21%
EPS -2.10 -10.60 -33.19 -0.93 -4.14 -6.90 48.81 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 15.00 -
NAPS 4.98 4.73 4.9983 5.3729 5.234 4.9511 5.3607 -4.79%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.61 5.38 5.47 5.87 7.35 7.87 8.36 -
P/RPS 4.50 10.87 2.87 3.57 6.46 12.02 3.97 8.72%
P/EPS -229.29 -51.12 -16.48 -626.37 -178.40 -114.13 17.13 -
EY -0.44 -1.96 -6.07 -0.16 -0.56 -0.88 5.84 -
DY 0.00 0.00 0.00 0.00 0.00 1.27 1.79 -
P/NAPS 0.93 1.14 1.09 1.09 1.41 1.59 1.56 -29.18%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 16/05/12 22/02/12 24/11/11 18/08/11 11/05/11 24/02/11 -
Price 4.49 3.94 5.80 6.13 7.30 7.31 7.45 -
P/RPS 4.39 7.96 3.04 3.73 6.42 11.16 3.54 15.44%
P/EPS -223.32 -37.43 -17.47 -654.12 -177.19 -106.01 15.27 -
EY -0.45 -2.67 -5.72 -0.15 -0.56 -0.94 6.55 -
DY 0.00 0.00 0.00 0.00 0.00 1.37 2.01 -
P/NAPS 0.90 0.83 1.16 1.14 1.40 1.48 1.39 -25.17%

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