[MSNIAGA] QoQ Cumulative Quarter Result on 30-Jun-2001 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
02-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 295.87%
YoY- 29.66%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA'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 43,736 248,261 166,994 102,721 42,610 229,379 130,129 -51.69%
PBT 3,014 26,386 15,102 8,839 2,280 21,136 11,715 -59.58%
Tax -967 -7,749 -4,742 -2,806 -756 -5,829 -3,403 -56.81%
NP 2,047 18,637 10,360 6,033 1,524 15,307 8,312 -60.74%
-
NP to SH 2,047 18,637 10,360 6,033 1,524 15,307 8,312 -60.74%
-
Tax Rate 32.08% 29.37% 31.40% 31.75% 33.16% 27.58% 29.05% -
Total Cost 41,689 229,624 156,634 96,688 41,086 214,072 121,817 -51.10%
-
Net Worth 114,391 112,061 109,588 105,129 102,412 99,671 97,471 11.27%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 9,588 - - - 6,004 - -
Div Payout % - 51.45% - - - 39.23% - -
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 114,391 112,061 109,588 105,129 102,412 99,671 97,471 11.27%
NOSH 60,205 59,926 59,884 59,732 60,960 60,043 59,798 0.45%
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 4.68% 7.51% 6.20% 5.87% 3.58% 6.67% 6.39% -
ROE 1.79% 16.63% 9.45% 5.74% 1.49% 15.36% 8.53% -
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 72.64 414.28 278.86 171.97 69.90 382.02 217.61 -51.91%
EPS 3.40 31.10 17.30 10.10 2.50 25.50 13.90 -60.92%
DPS 0.00 16.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.90 1.87 1.83 1.76 1.68 1.66 1.63 10.76%
Adjusted Per Share Value based on latest NOSH - 60,120
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 72.41 411.01 276.47 170.06 70.54 379.75 215.44 -51.69%
EPS 3.39 30.85 17.15 9.99 2.52 25.34 13.76 -60.73%
DPS 0.00 15.87 0.00 0.00 0.00 9.94 0.00 -
NAPS 1.8938 1.8553 1.8143 1.7405 1.6955 1.6501 1.6137 11.27%
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 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 5.10 4.38 3.64 3.28 4.02 4.42 6.60 -
P/RPS 7.02 1.06 1.31 1.91 5.75 1.16 3.03 75.18%
P/EPS 150.00 14.08 21.04 32.48 160.80 17.34 47.48 115.45%
EY 0.67 7.10 4.75 3.08 0.62 5.77 2.11 -53.48%
DY 0.00 3.65 0.00 0.00 0.00 2.26 0.00 -
P/NAPS 2.68 2.34 1.99 1.86 2.39 2.66 4.05 -24.08%
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 29/04/02 20/02/02 05/11/01 02/08/01 02/05/01 19/02/01 13/11/00 -
Price 5.50 4.50 3.56 4.16 3.94 4.80 6.95 -
P/RPS 7.57 1.09 1.28 2.42 5.64 1.26 3.19 78.00%
P/EPS 161.76 14.47 20.58 41.19 157.60 18.83 50.00 118.89%
EY 0.62 6.91 4.86 2.43 0.63 5.31 2.00 -54.22%
DY 0.00 3.56 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 2.89 2.41 1.95 2.36 2.35 2.89 4.26 -22.81%

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