[MSNIAGA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -33.94%
YoY- -49.99%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 103,836 49,659 204,907 146,649 98,478 49,009 256,341 -45.28%
PBT 2,436 511 -15,508 -14,677 -10,981 -5,316 -31,166 -
Tax -280 -150 -2,848 60 25 -150 1,172 -
NP 2,156 361 -18,356 -14,617 -10,956 -5,466 -29,994 -
-
NP to SH 1,720 124 -19,529 -15,486 -11,562 -5,694 -30,591 -
-
Tax Rate 11.49% 29.35% - - - - - -
Total Cost 101,680 49,298 223,263 161,266 109,434 54,475 286,335 -49.88%
-
Net Worth 112,951 111,363 111,139 114,763 118,991 124,428 130,468 -9.17%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 112,951 111,363 111,139 114,763 118,991 124,428 130,468 -9.17%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.08% 0.73% -8.96% -9.97% -11.13% -11.15% -11.70% -
ROE 1.52% 0.11% -17.57% -13.49% -9.72% -4.58% -23.45% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 171.91 82.21 339.24 242.79 163.04 81.14 424.39 -45.28%
EPS 2.85 0.21 -32.33 -25.64 -19.14 -9.43 -50.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.8437 1.84 1.90 1.97 2.06 2.16 -9.17%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 172.00 82.26 339.43 242.92 163.13 81.18 424.63 -45.28%
EPS 2.85 0.21 -32.35 -25.65 -19.15 -9.43 -50.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.871 1.8447 1.841 1.9011 1.9711 2.0611 2.1612 -9.17%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.90 0.91 1.07 1.03 1.10 1.35 1.72 -
P/RPS 0.52 1.11 0.32 0.42 0.67 1.66 0.41 17.18%
P/EPS 31.61 443.27 -3.31 -4.02 -5.75 -14.32 -3.40 -
EY 3.16 0.23 -30.22 -24.89 -17.40 -6.98 -29.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.58 0.54 0.56 0.66 0.80 -28.88%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 03/08/16 03/05/16 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.85 0.95 0.97 1.09 1.10 1.30 1.70 -
P/RPS 0.49 1.16 0.29 0.45 0.67 1.60 0.40 14.50%
P/EPS 29.85 462.76 -3.00 -4.25 -5.75 -13.79 -3.36 -
EY 3.35 0.22 -33.33 -23.52 -17.40 -7.25 -29.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.53 0.57 0.56 0.63 0.79 -31.30%

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