[MSNIAGA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -85.62%
YoY- 18.29%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 297,380 203,672 149,988 77,717 269,742 172,164 111,516 91.73%
PBT 23,482 15,415 13,098 3,867 27,029 17,300 13,095 47.33%
Tax -7,428 -4,708 -3,919 -1,189 -8,408 -5,539 -4,159 46.94%
NP 16,054 10,707 9,179 2,678 18,621 11,761 8,936 47.52%
-
NP to SH 16,054 10,707 9,179 2,678 18,621 11,761 8,936 47.52%
-
Tax Rate 31.63% 30.54% 29.92% 30.75% 31.11% 32.02% 31.76% -
Total Cost 281,326 192,965 140,809 75,039 251,121 160,403 102,580 95.33%
-
Net Worth 163,239 148,557 146,743 148,106 144,504 137,301 133,740 14.14%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 163,239 148,557 146,743 148,106 144,504 137,301 133,740 14.14%
NOSH 60,458 60,389 60,388 60,451 60,210 60,220 59,973 0.53%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.40% 5.26% 6.12% 3.45% 6.90% 6.83% 8.01% -
ROE 9.83% 7.21% 6.26% 1.81% 12.89% 8.57% 6.68% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 491.87 337.27 248.37 128.56 448.00 285.89 185.94 90.70%
EPS 26.60 17.73 15.20 4.43 30.94 19.53 14.90 46.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.46 2.43 2.45 2.40 2.28 2.23 13.53%
Adjusted Per Share Value based on latest NOSH - 60,451
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 492.33 337.19 248.32 128.67 446.58 285.03 184.62 91.73%
EPS 26.58 17.73 15.20 4.43 30.83 19.47 14.79 47.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7025 2.4595 2.4294 2.452 2.3924 2.2731 2.2142 14.13%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.54 3.92 3.70 4.54 5.10 4.82 4.72 -
P/RPS 0.72 1.16 1.49 3.53 1.14 1.69 2.54 -56.68%
P/EPS 13.33 22.11 24.34 102.48 16.49 24.68 31.68 -43.70%
EY 7.50 4.52 4.11 0.98 6.06 4.05 3.16 77.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.59 1.52 1.85 2.12 2.11 2.12 -27.34%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 02/11/04 05/08/04 29/04/04 26/02/04 03/11/03 01/08/03 -
Price 3.34 3.66 3.86 4.30 4.80 5.25 4.88 -
P/RPS 0.68 1.09 1.55 3.34 1.07 1.84 2.62 -59.14%
P/EPS 12.58 20.64 25.39 97.07 15.52 26.88 32.75 -47.00%
EY 7.95 4.84 3.94 1.03 6.44 3.72 3.05 88.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.49 1.59 1.76 2.00 2.30 2.19 -31.44%

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