[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 68.52%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 228,690 148,625 63,923 322,493 218,844 140,311 54,956 158.49%
PBT 15,101 11,751 2,652 23,931 14,301 10,252 4,036 140.81%
Tax -4,470 -3,449 -756 -7,028 -4,195 -3,010 -1,192 141.17%
NP 10,631 8,302 1,896 16,903 10,106 7,242 2,844 140.66%
-
NP to SH 9,832 7,937 1,740 16,395 9,729 7,001 2,737 134.37%
-
Tax Rate 29.60% 29.35% 28.51% 29.37% 29.33% 29.36% 29.53% -
Total Cost 218,059 140,323 62,027 305,590 208,738 133,069 52,112 159.44%
-
Net Worth 170,912 177,585 171,583 167,315 161,848 166,719 162,528 3.40%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 170,912 177,585 171,583 167,315 161,848 166,719 162,528 3.40%
NOSH 60,393 60,403 60,416 60,402 60,391 60,405 60,419 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.65% 5.59% 2.97% 5.24% 4.62% 5.16% 5.18% -
ROE 5.75% 4.47% 1.01% 9.80% 6.01% 4.20% 1.68% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 378.67 246.05 105.80 533.91 362.38 232.28 90.96 158.56%
EPS 16.28 13.14 2.88 27.14 16.11 11.59 4.53 134.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.94 2.84 2.77 2.68 2.76 2.69 3.43%
Adjusted Per Share Value based on latest NOSH - 60,384
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 378.82 246.20 105.89 534.21 362.51 232.42 91.03 158.49%
EPS 16.29 13.15 2.88 27.16 16.12 11.60 4.53 134.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8312 2.9417 2.8423 2.7716 2.681 2.7617 2.6923 3.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.52 2.60 2.55 2.66 2.53 2.68 3.00 -
P/RPS 0.67 1.06 2.41 0.50 0.70 1.15 3.30 -65.42%
P/EPS 15.48 19.79 88.54 9.80 15.70 23.12 66.23 -62.02%
EY 6.46 5.05 1.13 10.20 6.37 4.32 1.51 163.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.88 0.90 0.96 0.94 0.97 1.12 -14.19%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 11/08/06 08/05/06 24/02/06 25/10/05 05/08/05 04/05/05 -
Price 2.59 2.53 2.93 2.75 2.58 2.66 2.80 -
P/RPS 0.68 1.03 2.77 0.52 0.71 1.15 3.08 -63.43%
P/EPS 15.91 19.25 101.74 10.13 16.01 22.95 61.81 -59.50%
EY 6.29 5.19 0.98 9.87 6.24 4.36 1.62 146.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 1.03 0.99 0.96 0.96 1.04 -7.84%

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