[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 49.79%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 236,909 151,140 42,591 316,226 228,690 148,625 63,923 139.29%
PBT 7,252 1,974 -2,011 22,549 15,101 11,751 2,652 95.42%
Tax -2,175 -592 603 -6,986 -4,470 -3,449 -756 102.15%
NP 5,077 1,382 -1,408 15,563 10,631 8,302 1,896 92.71%
-
NP to SH 4,112 655 -1,748 14,727 9,832 7,937 1,740 77.32%
-
Tax Rate 29.99% 29.99% - 30.98% 29.60% 29.35% 28.51% -
Total Cost 231,832 149,758 43,999 300,663 218,059 140,323 62,027 140.64%
-
Net Worth 169,069 174,666 172,380 173,365 170,912 177,585 171,583 -0.97%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 169,069 174,666 172,380 173,365 170,912 177,585 171,583 -0.97%
NOSH 60,381 60,648 60,484 60,406 60,393 60,403 60,416 -0.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.14% 0.91% -3.31% 4.92% 4.65% 5.59% 2.97% -
ROE 2.43% 0.38% -1.01% 8.49% 5.75% 4.47% 1.01% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 392.35 249.21 70.42 523.50 378.67 246.05 105.80 139.39%
EPS 6.81 1.08 -2.89 24.38 16.28 13.14 2.88 77.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.88 2.85 2.87 2.83 2.94 2.84 -0.94%
Adjusted Per Share Value based on latest NOSH - 60,432
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 392.22 250.22 70.51 523.54 378.61 246.06 105.83 139.29%
EPS 6.81 1.08 -2.89 24.38 16.28 13.14 2.88 77.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7991 2.8917 2.8539 2.8702 2.8296 2.9401 2.8407 -0.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.88 2.36 2.46 2.70 2.52 2.60 2.55 -
P/RPS 0.48 0.95 3.49 0.52 0.67 1.06 2.41 -65.86%
P/EPS 27.61 218.52 -85.12 11.07 15.48 19.79 88.54 -53.98%
EY 3.62 0.46 -1.17 9.03 6.46 5.05 1.13 117.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.86 0.94 0.89 0.88 0.90 -17.84%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 28/05/07 28/02/07 17/11/06 11/08/06 08/05/06 -
Price 1.72 2.10 2.58 2.55 2.59 2.53 2.93 -
P/RPS 0.44 0.84 3.66 0.49 0.68 1.03 2.77 -70.63%
P/EPS 25.26 194.44 -89.27 10.46 15.91 19.25 101.74 -60.46%
EY 3.96 0.51 -1.12 9.56 6.29 5.19 0.98 153.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.91 0.89 0.92 0.86 1.03 -29.45%

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