[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 84.74%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 233,477 135,953 58,323 297,619 186,404 116,592 53,161 167.46%
PBT 9,021 6,229 2,140 21,200 12,458 6,315 2,972 109.21%
Tax -2,886 -1,869 -642 -5,881 -3,737 -1,895 -892 118.28%
NP 6,135 4,360 1,498 15,319 8,721 4,420 2,080 105.26%
-
NP to SH 4,967 3,647 1,165 13,580 7,351 3,493 1,583 113.88%
-
Tax Rate 31.99% 30.00% 30.00% 27.74% 30.00% 30.01% 30.01% -
Total Cost 227,342 131,593 56,825 282,300 177,683 112,172 51,081 169.83%
-
Net Worth 179,393 187,246 184,830 183,622 177,583 183,110 180,655 -0.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 179,393 187,246 184,830 183,622 177,583 183,110 180,655 -0.46%
NOSH 60,402 60,402 60,402 60,402 60,402 60,432 60,419 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.63% 3.21% 2.57% 5.15% 4.68% 3.79% 3.91% -
ROE 2.77% 1.95% 0.63% 7.40% 4.14% 1.91% 0.88% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 386.54 225.08 96.56 492.73 308.60 192.93 87.99 167.50%
EPS 8.22 6.04 1.93 22.48 12.17 5.78 2.62 113.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 3.10 3.06 3.04 2.94 3.03 2.99 -0.44%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 386.75 225.21 96.61 493.00 308.78 193.13 88.06 167.46%
EPS 8.23 6.04 1.93 22.50 12.18 5.79 2.62 114.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9716 3.1017 3.0617 3.0417 2.9417 3.0332 2.9925 -0.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.12 2.11 2.26 2.02 1.82 1.97 2.02 -
P/RPS 0.55 0.94 2.34 0.41 0.59 1.02 2.30 -61.37%
P/EPS 25.78 34.95 117.17 8.98 14.95 34.08 77.10 -51.72%
EY 3.88 2.86 0.85 11.13 6.69 2.93 1.30 106.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.74 0.66 0.62 0.65 0.68 2.91%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 15/08/12 15/05/12 23/02/12 10/11/11 11/08/11 30/05/11 -
Price 2.10 2.04 2.30 2.18 1.94 1.90 2.27 -
P/RPS 0.54 0.91 2.38 0.44 0.63 0.98 2.58 -64.64%
P/EPS 25.54 33.79 119.25 9.70 15.94 32.87 86.64 -55.60%
EY 3.92 2.96 0.84 10.31 6.27 3.04 1.15 125.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.75 0.72 0.66 0.63 0.76 -4.42%

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