[MSNIAGA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -3.02%
YoY- 98.61%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 139,343 68,188 263,896 186,714 120,101 49,826 263,154 -34.62%
PBT 6,347 2,347 12,147 3,019 2,386 1,405 13,510 -39.65%
Tax -1,904 -704 -3,590 -906 -716 -421 -4,540 -44.06%
NP 4,443 1,643 8,557 2,113 1,670 984 8,970 -37.47%
-
NP to SH 3,736 1,244 6,921 997 1,028 683 7,454 -36.98%
-
Tax Rate 30.00% 30.00% 29.55% 30.01% 30.01% 29.96% 33.60% -
Total Cost 134,900 66,545 255,339 184,601 118,431 48,842 254,184 -34.52%
-
Net Worth 180,462 177,541 178,158 172,209 180,807 180,723 179,958 0.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 180,462 177,541 178,158 172,209 180,807 180,723 179,958 0.18%
NOSH 60,355 60,388 60,392 60,424 60,470 60,442 60,388 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.19% 2.41% 3.24% 1.13% 1.39% 1.97% 3.41% -
ROE 2.07% 0.70% 3.88% 0.58% 0.57% 0.38% 4.14% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 230.87 112.92 436.97 309.01 198.61 82.44 435.77 -34.60%
EPS 6.19 2.06 11.46 1.65 1.70 1.13 12.34 -36.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.94 2.95 2.85 2.99 2.99 2.98 0.22%
Adjusted Per Share Value based on latest NOSH - 61,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 230.69 112.89 436.90 309.12 198.84 82.49 435.67 -34.62%
EPS 6.19 2.06 11.46 1.65 1.70 1.13 12.34 -36.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9877 2.9393 2.9495 2.851 2.9934 2.992 2.9793 0.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.86 1.92 1.68 1.63 1.50 1.21 1.20 -
P/RPS 0.81 1.70 0.38 0.53 0.76 1.47 0.28 103.42%
P/EPS 30.05 93.20 14.66 98.79 88.24 107.08 9.72 112.65%
EY 3.33 1.07 6.82 1.01 1.13 0.93 10.29 -52.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.57 0.57 0.50 0.40 0.40 34.04%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 25/05/10 23/02/10 24/11/09 20/08/09 28/05/09 26/02/09 -
Price 1.85 1.96 1.80 1.66 1.65 1.83 1.10 -
P/RPS 0.80 1.74 0.41 0.54 0.83 2.22 0.25 117.61%
P/EPS 29.89 95.15 15.71 100.61 97.06 161.95 8.91 124.59%
EY 3.35 1.05 6.37 0.99 1.03 0.62 11.22 -55.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.61 0.58 0.55 0.61 0.37 41.21%

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