[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 79.89%
YoY- 21.75%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 158,025 105,155 43,736 248,261 166,994 102,721 42,610 139.40%
PBT 16,611 11,385 3,014 26,386 15,102 8,839 2,280 275.36%
Tax -5,677 -3,607 -967 -7,749 -4,742 -2,806 -756 283.00%
NP 10,934 7,778 2,047 18,637 10,360 6,033 1,524 271.54%
-
NP to SH 10,934 7,778 2,047 18,637 10,360 6,033 1,524 271.54%
-
Tax Rate 34.18% 31.68% 32.08% 29.37% 31.40% 31.75% 33.16% -
Total Cost 147,091 97,377 41,689 229,624 156,634 96,688 41,086 133.84%
-
Net Worth 123,758 120,631 114,391 112,061 109,588 105,129 102,412 13.43%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 9,588 - - - -
Div Payout % - - - 51.45% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 123,758 120,631 114,391 112,061 109,588 105,129 102,412 13.43%
NOSH 60,076 60,015 60,205 59,926 59,884 59,732 60,960 -0.96%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.92% 7.40% 4.68% 7.51% 6.20% 5.87% 3.58% -
ROE 8.83% 6.45% 1.79% 16.63% 9.45% 5.74% 1.49% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 263.04 175.21 72.64 414.28 278.86 171.97 69.90 141.73%
EPS 18.20 12.96 3.40 31.10 17.30 10.10 2.50 275.17%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 2.06 2.01 1.90 1.87 1.83 1.76 1.68 14.54%
Adjusted Per Share Value based on latest NOSH - 59,978
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 261.77 174.19 72.45 411.24 276.62 170.16 70.58 139.41%
EPS 18.11 12.88 3.39 30.87 17.16 9.99 2.52 271.95%
DPS 0.00 0.00 0.00 15.88 0.00 0.00 0.00 -
NAPS 2.05 1.9982 1.8949 1.8563 1.8153 1.7415 1.6965 13.43%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 4.82 5.30 5.10 4.38 3.64 3.28 4.02 -
P/RPS 1.83 3.02 7.02 1.06 1.31 1.91 5.75 -53.35%
P/EPS 26.48 40.90 150.00 14.08 21.04 32.48 160.80 -69.92%
EY 3.78 2.45 0.67 7.10 4.75 3.08 0.62 233.36%
DY 0.00 0.00 0.00 3.65 0.00 0.00 0.00 -
P/NAPS 2.34 2.64 2.68 2.34 1.99 1.86 2.39 -1.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 01/08/02 29/04/02 20/02/02 05/11/01 02/08/01 02/05/01 -
Price 4.82 5.20 5.50 4.50 3.56 4.16 3.94 -
P/RPS 1.83 2.97 7.57 1.09 1.28 2.42 5.64 -52.74%
P/EPS 26.48 40.12 161.76 14.47 20.58 41.19 157.60 -69.51%
EY 3.78 2.49 0.62 6.91 4.86 2.43 0.63 229.83%
DY 0.00 0.00 0.00 3.56 0.00 0.00 0.00 -
P/NAPS 2.34 2.59 2.89 2.41 1.95 2.36 2.35 -0.28%

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