[MSNIAGA] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
01-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 279.97%
YoY- 28.92%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 43,489 230,354 158,025 105,155 43,736 248,261 166,994 -59.25%
PBT 3,356 26,677 16,611 11,385 3,014 26,386 15,102 -63.34%
Tax -1,092 -7,865 -5,677 -3,607 -967 -7,749 -4,742 -62.46%
NP 2,264 18,812 10,934 7,778 2,047 18,637 10,360 -63.75%
-
NP to SH 2,264 18,812 10,934 7,778 2,047 18,637 10,360 -63.75%
-
Tax Rate 32.54% 29.48% 34.18% 31.68% 32.08% 29.37% 31.40% -
Total Cost 41,225 211,542 147,091 97,377 41,689 229,624 156,634 -58.96%
-
Net Worth 134,876 131,623 123,758 120,631 114,391 112,061 109,588 14.86%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 9,588 - -
Div Payout % - - - - - 51.45% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 134,876 131,623 123,758 120,631 114,391 112,061 109,588 14.86%
NOSH 60,212 60,102 60,076 60,015 60,205 59,926 59,884 0.36%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.21% 8.17% 6.92% 7.40% 4.68% 7.51% 6.20% -
ROE 1.68% 14.29% 8.83% 6.45% 1.79% 16.63% 9.45% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 72.23 383.27 263.04 175.21 72.64 414.28 278.86 -59.39%
EPS 3.76 31.30 18.20 12.96 3.40 31.10 17.30 -63.88%
DPS 0.00 0.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 2.24 2.19 2.06 2.01 1.90 1.87 1.83 14.44%
Adjusted Per Share Value based on latest NOSH - 60,010
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 72.00 381.37 261.62 174.09 72.41 411.01 276.47 -59.25%
EPS 3.75 31.14 18.10 12.88 3.39 30.85 17.15 -63.73%
DPS 0.00 0.00 0.00 0.00 0.00 15.87 0.00 -
NAPS 2.233 2.1791 2.0489 1.9971 1.8938 1.8553 1.8143 14.86%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 3.76 4.50 4.82 5.30 5.10 4.38 3.64 -
P/RPS 5.21 1.17 1.83 3.02 7.02 1.06 1.31 151.23%
P/EPS 100.00 14.38 26.48 40.90 150.00 14.08 21.04 182.95%
EY 1.00 6.96 3.78 2.45 0.67 7.10 4.75 -64.64%
DY 0.00 0.00 0.00 0.00 0.00 3.65 0.00 -
P/NAPS 1.68 2.05 2.34 2.64 2.68 2.34 1.99 -10.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/04/03 25/02/03 11/11/02 01/08/02 29/04/02 20/02/02 05/11/01 -
Price 4.02 3.84 4.82 5.20 5.50 4.50 3.56 -
P/RPS 5.57 1.00 1.83 2.97 7.57 1.09 1.28 166.77%
P/EPS 106.91 12.27 26.48 40.12 161.76 14.47 20.58 200.25%
EY 0.94 8.15 3.78 2.49 0.62 6.91 4.86 -66.58%
DY 0.00 0.00 0.00 0.00 0.00 3.56 0.00 -
P/NAPS 1.79 1.75 2.34 2.59 2.89 2.41 1.95 -5.55%

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