[MSNIAGA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
01-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 115.12%
YoY- 123.89%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 104,503 44,262 227,851 156,934 103,836 49,659 204,907 -36.19%
PBT 3,565 1,115 4,926 4,815 2,436 511 -15,508 -
Tax -232 -95 -845 -452 -280 -150 -2,848 -81.23%
NP 3,333 1,020 4,081 4,363 2,156 361 -18,356 -
-
NP to SH 2,990 876 3,246 3,700 1,720 124 -19,529 -
-
Tax Rate 6.51% 8.52% 17.15% 9.39% 11.49% 29.35% - -
Total Cost 101,170 43,242 223,770 152,571 101,680 49,298 223,263 -41.03%
-
Net Worth 117,149 115,035 114,159 114,938 112,951 111,363 111,139 3.57%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 117,149 115,035 114,159 114,938 112,951 111,363 111,139 3.57%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.19% 2.30% 1.79% 2.78% 2.08% 0.73% -8.96% -
ROE 2.55% 0.76% 2.84% 3.22% 1.52% 0.11% -17.57% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 173.01 73.28 377.22 259.82 171.91 82.21 339.24 -36.19%
EPS 4.95 1.45 5.37 6.13 2.85 0.21 -32.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9395 1.9045 1.89 1.9029 1.87 1.8437 1.84 3.57%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 173.11 73.32 377.43 259.96 172.00 82.26 339.43 -36.19%
EPS 4.95 1.45 5.38 6.13 2.85 0.21 -32.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9406 1.9056 1.891 1.904 1.871 1.8447 1.841 3.57%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.25 1.05 1.05 1.20 0.90 0.91 1.07 -
P/RPS 0.72 1.43 0.28 0.46 0.52 1.11 0.32 71.79%
P/EPS 25.25 72.40 19.54 19.59 31.61 443.27 -3.31 -
EY 3.96 1.38 5.12 5.10 3.16 0.23 -30.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.56 0.63 0.48 0.49 0.58 6.78%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 08/08/17 31/05/17 28/02/17 01/11/16 03/08/16 03/05/16 29/02/16 -
Price 1.39 1.11 1.15 1.10 0.85 0.95 0.97 -
P/RPS 0.80 1.51 0.30 0.42 0.49 1.16 0.29 96.81%
P/EPS 28.08 76.54 21.40 17.96 29.85 462.76 -3.00 -
EY 3.56 1.31 4.67 5.57 3.35 0.22 -33.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.58 0.61 0.58 0.45 0.52 0.53 22.68%

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