[MSNIAGA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 16.65%
YoY- -8.96%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 140,311 54,956 297,380 203,672 149,988 77,717 269,742 -35.34%
PBT 10,252 4,036 23,482 15,415 13,098 3,867 27,029 -47.63%
Tax -3,010 -1,192 -7,428 -4,708 -3,919 -1,189 -8,408 -49.61%
NP 7,242 2,844 16,054 10,707 9,179 2,678 18,621 -46.74%
-
NP to SH 7,001 2,737 16,054 10,707 9,179 2,678 18,621 -47.93%
-
Tax Rate 29.36% 29.53% 31.63% 30.54% 29.92% 30.75% 31.11% -
Total Cost 133,069 52,112 281,326 192,965 140,809 75,039 251,121 -34.54%
-
Net Worth 166,719 162,528 163,239 148,557 146,743 148,106 144,504 10.01%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 166,719 162,528 163,239 148,557 146,743 148,106 144,504 10.01%
NOSH 60,405 60,419 60,458 60,389 60,388 60,451 60,210 0.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.16% 5.18% 5.40% 5.26% 6.12% 3.45% 6.90% -
ROE 4.20% 1.68% 9.83% 7.21% 6.26% 1.81% 12.89% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 232.28 90.96 491.87 337.27 248.37 128.56 448.00 -35.48%
EPS 11.59 4.53 26.60 17.73 15.20 4.43 30.94 -48.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.69 2.70 2.46 2.43 2.45 2.40 9.77%
Adjusted Per Share Value based on latest NOSH - 60,395
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 232.30 90.98 492.33 337.19 248.32 128.67 446.58 -35.34%
EPS 11.59 4.53 26.58 17.73 15.20 4.43 30.83 -47.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7602 2.6908 2.7025 2.4595 2.4294 2.452 2.3924 10.01%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.68 3.00 3.54 3.92 3.70 4.54 5.10 -
P/RPS 1.15 3.30 0.72 1.16 1.49 3.53 1.14 0.58%
P/EPS 23.12 66.23 13.33 22.11 24.34 102.48 16.49 25.29%
EY 4.32 1.51 7.50 4.52 4.11 0.98 6.06 -20.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.12 1.31 1.59 1.52 1.85 2.12 -40.65%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 05/08/05 04/05/05 25/02/05 02/11/04 05/08/04 29/04/04 26/02/04 -
Price 2.66 2.80 3.34 3.66 3.86 4.30 4.80 -
P/RPS 1.15 3.08 0.68 1.09 1.55 3.34 1.07 4.92%
P/EPS 22.95 61.81 12.58 20.64 25.39 97.07 15.52 29.82%
EY 4.36 1.62 7.95 4.84 3.94 1.03 6.44 -22.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 1.24 1.49 1.59 1.76 2.00 -38.72%

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