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

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 213.05%
YoY- 4.41%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA'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 73,423 324,573 233,477 135,953 58,323 297,619 186,404 -46.23%
PBT 2,325 15,606 9,021 6,229 2,140 21,200 12,458 -67.30%
Tax -628 -4,167 -2,886 -1,869 -642 -5,881 -3,737 -69.51%
NP 1,697 11,439 6,135 4,360 1,498 15,319 8,721 -66.38%
-
NP to SH 1,282 9,738 4,967 3,647 1,165 13,580 7,351 -68.75%
-
Tax Rate 27.01% 26.70% 31.99% 30.00% 30.00% 27.74% 30.00% -
Total Cost 71,726 313,134 227,342 131,593 56,825 282,300 177,683 -45.34%
-
Net Worth 184,830 183,018 179,393 187,246 184,830 183,622 177,583 2.69%
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 184,830 183,018 179,393 187,246 184,830 183,622 177,583 2.69%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
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 2.31% 3.52% 2.63% 3.21% 2.57% 5.15% 4.68% -
ROE 0.69% 5.32% 2.77% 1.95% 0.63% 7.40% 4.14% -
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 121.56 537.35 386.54 225.08 96.56 492.73 308.60 -46.23%
EPS 2.12 16.12 8.22 6.04 1.93 22.48 12.17 -68.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.03 2.97 3.10 3.06 3.04 2.94 2.70%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 121.62 537.65 386.75 225.21 96.61 493.00 308.78 -46.23%
EPS 2.12 16.13 8.23 6.04 1.93 22.50 12.18 -68.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0617 3.0317 2.9716 3.1017 3.0617 3.0417 2.9417 2.69%
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 2.10 2.06 2.12 2.11 2.26 2.02 1.82 -
P/RPS 1.73 0.38 0.55 0.94 2.34 0.41 0.59 104.72%
P/EPS 98.94 12.78 25.78 34.95 117.17 8.98 14.95 252.09%
EY 1.01 7.83 3.88 2.86 0.85 11.13 6.69 -71.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.71 0.68 0.74 0.66 0.62 7.38%
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 29/05/13 28/02/13 22/11/12 15/08/12 15/05/12 23/02/12 10/11/11 -
Price 2.41 2.09 2.10 2.04 2.30 2.18 1.94 -
P/RPS 1.98 0.39 0.54 0.91 2.38 0.44 0.63 114.41%
P/EPS 113.55 12.96 25.54 33.79 119.25 9.70 15.94 269.78%
EY 0.88 7.71 3.92 2.96 0.84 10.31 6.27 -72.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.71 0.66 0.75 0.72 0.66 12.72%

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