[MSNIAGA] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
02-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -90.04%
YoY- 35.35%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 248,261 166,994 102,721 42,610 229,379 130,129 78,036 115.85%
PBT 26,386 15,102 8,839 2,280 21,136 11,715 6,658 149.80%
Tax -7,749 -4,742 -2,806 -756 -5,829 -3,403 -2,005 145.66%
NP 18,637 10,360 6,033 1,524 15,307 8,312 4,653 151.57%
-
NP to SH 18,637 10,360 6,033 1,524 15,307 8,312 4,653 151.57%
-
Tax Rate 29.37% 31.40% 31.75% 33.16% 27.58% 29.05% 30.11% -
Total Cost 229,624 156,634 96,688 41,086 214,072 121,817 73,383 113.49%
-
Net Worth 112,061 109,588 105,129 102,412 99,671 97,471 93,656 12.66%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 9,588 - - - 6,004 - - -
Div Payout % 51.45% - - - 39.23% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 112,061 109,588 105,129 102,412 99,671 97,471 93,656 12.66%
NOSH 59,926 59,884 59,732 60,960 60,043 59,798 59,653 0.30%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 7.51% 6.20% 5.87% 3.58% 6.67% 6.39% 5.96% -
ROE 16.63% 9.45% 5.74% 1.49% 15.36% 8.53% 4.97% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 414.28 278.86 171.97 69.90 382.02 217.61 130.81 115.20%
EPS 31.10 17.30 10.10 2.50 25.50 13.90 7.80 150.81%
DPS 16.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.87 1.83 1.76 1.68 1.66 1.63 1.57 12.32%
Adjusted Per Share Value based on latest NOSH - 60,960
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 411.24 276.62 170.16 70.58 379.96 215.56 129.27 115.84%
EPS 30.87 17.16 9.99 2.52 25.36 13.77 7.71 151.51%
DPS 15.88 0.00 0.00 0.00 9.95 0.00 0.00 -
NAPS 1.8563 1.8153 1.7415 1.6965 1.6511 1.6146 1.5514 12.66%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 4.38 3.64 3.28 4.02 4.42 6.60 10.00 -
P/RPS 1.06 1.31 1.91 5.75 1.16 3.03 7.64 -73.10%
P/EPS 14.08 21.04 32.48 160.80 17.34 47.48 128.21 -76.97%
EY 7.10 4.75 3.08 0.62 5.77 2.11 0.78 334.20%
DY 3.65 0.00 0.00 0.00 2.26 0.00 0.00 -
P/NAPS 2.34 1.99 1.86 2.39 2.66 4.05 6.37 -48.61%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 20/02/02 05/11/01 02/08/01 02/05/01 19/02/01 13/11/00 13/11/00 -
Price 4.50 3.56 4.16 3.94 4.80 6.95 6.95 -
P/RPS 1.09 1.28 2.42 5.64 1.26 3.19 5.31 -65.10%
P/EPS 14.47 20.58 41.19 157.60 18.83 50.00 89.10 -70.13%
EY 6.91 4.86 2.43 0.63 5.31 2.00 1.12 235.27%
DY 3.56 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 2.41 1.95 2.36 2.35 2.89 4.26 4.43 -33.28%

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