[MSNIAGA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 62.81%
YoY- -50.11%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 118,810 60,169 281,007 211,795 136,576 73,423 324,573 -48.92%
PBT -4,932 -1,247 -2,830 5,174 3,038 2,325 15,606 -
Tax 40 -222 -3,155 -1,577 -820 -628 -4,167 -
NP -4,892 -1,469 -5,985 3,597 2,218 1,697 11,439 -
-
NP to SH -5,337 -1,686 -7,644 2,478 1,522 1,282 9,738 -
-
Tax Rate - - - 30.48% 26.99% 27.01% 26.70% -
Total Cost 123,702 61,638 286,992 208,198 134,358 71,726 313,134 -46.25%
-
Net Worth 161,273 164,897 166,709 176,373 184,830 184,830 183,018 -8.10%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 161,273 164,897 166,709 176,373 184,830 184,830 183,018 -8.10%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -4.12% -2.44% -2.13% 1.70% 1.62% 2.31% 3.52% -
ROE -3.31% -1.02% -4.59% 1.40% 0.82% 0.69% 5.32% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 196.70 99.61 465.23 350.64 226.11 121.56 537.35 -48.92%
EPS -8.84 -2.79 -12.66 4.10 2.52 2.12 16.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.73 2.76 2.92 3.06 3.06 3.03 -8.10%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 196.81 99.67 465.49 350.84 226.24 121.62 537.65 -48.92%
EPS -8.84 -2.79 -12.66 4.10 2.52 2.12 16.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6715 2.7315 2.7615 2.9216 3.0617 3.0617 3.0317 -8.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.94 2.01 2.14 2.22 2.18 2.10 2.06 -
P/RPS 0.99 2.02 0.46 0.63 0.96 1.73 0.38 89.66%
P/EPS -21.96 -72.01 -16.91 54.11 86.52 98.94 12.78 -
EY -4.55 -1.39 -5.91 1.85 1.16 1.01 7.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.78 0.76 0.71 0.69 0.68 4.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 20/05/14 28/02/14 21/11/13 05/08/13 29/05/13 28/02/13 -
Price 1.92 2.05 2.24 2.21 2.14 2.41 2.09 -
P/RPS 0.98 2.06 0.48 0.63 0.95 1.98 0.39 85.14%
P/EPS -21.73 -73.44 -17.70 53.87 84.93 113.55 12.96 -
EY -4.60 -1.36 -5.65 1.86 1.18 0.88 7.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.81 0.76 0.70 0.79 0.69 2.88%

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