[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 49.94%
YoY- -13.79%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 218,844 140,311 54,956 297,380 203,672 149,988 77,717 99.28%
PBT 14,301 10,252 4,036 23,482 15,415 13,098 3,867 138.95%
Tax -4,195 -3,010 -1,192 -7,428 -4,708 -3,919 -1,189 131.57%
NP 10,106 7,242 2,844 16,054 10,707 9,179 2,678 142.19%
-
NP to SH 9,729 7,001 2,737 16,054 10,707 9,179 2,678 136.13%
-
Tax Rate 29.33% 29.36% 29.53% 31.63% 30.54% 29.92% 30.75% -
Total Cost 208,738 133,069 52,112 281,326 192,965 140,809 75,039 97.66%
-
Net Worth 161,848 166,719 162,528 163,239 148,557 146,743 148,106 6.08%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 161,848 166,719 162,528 163,239 148,557 146,743 148,106 6.08%
NOSH 60,391 60,405 60,419 60,458 60,389 60,388 60,451 -0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.62% 5.16% 5.18% 5.40% 5.26% 6.12% 3.45% -
ROE 6.01% 4.20% 1.68% 9.83% 7.21% 6.26% 1.81% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 362.38 232.28 90.96 491.87 337.27 248.37 128.56 99.41%
EPS 16.11 11.59 4.53 26.60 17.73 15.20 4.43 136.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.76 2.69 2.70 2.46 2.43 2.45 6.15%
Adjusted Per Share Value based on latest NOSH - 60,530
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 362.31 232.30 90.98 492.33 337.19 248.32 128.67 99.27%
EPS 16.11 11.59 4.53 26.58 17.73 15.20 4.43 136.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6795 2.7602 2.6908 2.7025 2.4595 2.4294 2.452 6.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.53 2.68 3.00 3.54 3.92 3.70 4.54 -
P/RPS 0.70 1.15 3.30 0.72 1.16 1.49 3.53 -65.96%
P/EPS 15.70 23.12 66.23 13.33 22.11 24.34 102.48 -71.33%
EY 6.37 4.32 1.51 7.50 4.52 4.11 0.98 247.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 1.12 1.31 1.59 1.52 1.85 -36.29%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/10/05 05/08/05 04/05/05 25/02/05 02/11/04 05/08/04 29/04/04 -
Price 2.58 2.66 2.80 3.34 3.66 3.86 4.30 -
P/RPS 0.71 1.15 3.08 0.68 1.09 1.55 3.34 -64.34%
P/EPS 16.01 22.95 61.81 12.58 20.64 25.39 97.07 -69.89%
EY 6.24 4.36 1.62 7.95 4.84 3.94 1.03 231.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.04 1.24 1.49 1.59 1.76 -33.21%

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