[MSNIAGA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 38.97%
YoY- -9.13%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 148,625 63,923 322,493 218,844 140,311 54,956 297,380 -37.10%
PBT 11,751 2,652 23,931 14,301 10,252 4,036 23,482 -37.04%
Tax -3,449 -756 -7,028 -4,195 -3,010 -1,192 -7,428 -40.12%
NP 8,302 1,896 16,903 10,106 7,242 2,844 16,054 -35.65%
-
NP to SH 7,937 1,740 16,395 9,729 7,001 2,737 16,054 -37.55%
-
Tax Rate 29.35% 28.51% 29.37% 29.33% 29.36% 29.53% 31.63% -
Total Cost 140,323 62,027 305,590 208,738 133,069 52,112 281,326 -37.18%
-
Net Worth 177,585 171,583 167,315 161,848 166,719 162,528 163,239 5.79%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 177,585 171,583 167,315 161,848 166,719 162,528 163,239 5.79%
NOSH 60,403 60,416 60,402 60,391 60,405 60,419 60,458 -0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.59% 2.97% 5.24% 4.62% 5.16% 5.18% 5.40% -
ROE 4.47% 1.01% 9.80% 6.01% 4.20% 1.68% 9.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 246.05 105.80 533.91 362.38 232.28 90.96 491.87 -37.06%
EPS 13.14 2.88 27.14 16.11 11.59 4.53 26.60 -37.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.84 2.77 2.68 2.76 2.69 2.70 5.85%
Adjusted Per Share Value based on latest NOSH - 60,353
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 246.06 105.83 533.91 362.31 232.30 90.98 492.33 -37.10%
EPS 13.14 2.88 27.14 16.11 11.59 4.53 26.58 -37.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9401 2.8407 2.77 2.6795 2.7602 2.6908 2.7025 5.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.60 2.55 2.66 2.53 2.68 3.00 3.54 -
P/RPS 1.06 2.41 0.50 0.70 1.15 3.30 0.72 29.50%
P/EPS 19.79 88.54 9.80 15.70 23.12 66.23 13.33 30.23%
EY 5.05 1.13 10.20 6.37 4.32 1.51 7.50 -23.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.96 0.94 0.97 1.12 1.31 -23.35%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 11/08/06 08/05/06 24/02/06 25/10/05 05/08/05 04/05/05 25/02/05 -
Price 2.53 2.93 2.75 2.58 2.66 2.80 3.34 -
P/RPS 1.03 2.77 0.52 0.71 1.15 3.08 0.68 31.99%
P/EPS 19.25 101.74 10.13 16.01 22.95 61.81 12.58 32.89%
EY 5.19 0.98 9.87 6.24 4.36 1.62 7.95 -24.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.03 0.99 0.96 0.96 1.04 1.24 -21.70%

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