[MSNIAGA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
04-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -82.95%
YoY- 2.2%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 322,493 218,844 140,311 54,956 297,380 203,672 149,988 66.35%
PBT 23,931 14,301 10,252 4,036 23,482 15,415 13,098 49.28%
Tax -7,028 -4,195 -3,010 -1,192 -7,428 -4,708 -3,919 47.44%
NP 16,903 10,106 7,242 2,844 16,054 10,707 9,179 50.07%
-
NP to SH 16,395 9,729 7,001 2,737 16,054 10,707 9,179 47.05%
-
Tax Rate 29.37% 29.33% 29.36% 29.53% 31.63% 30.54% 29.92% -
Total Cost 305,590 208,738 133,069 52,112 281,326 192,965 140,809 67.38%
-
Net Worth 167,315 161,848 166,719 162,528 163,239 148,557 146,743 9.11%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 167,315 161,848 166,719 162,528 163,239 148,557 146,743 9.11%
NOSH 60,402 60,391 60,405 60,419 60,458 60,389 60,388 0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.24% 4.62% 5.16% 5.18% 5.40% 5.26% 6.12% -
ROE 9.80% 6.01% 4.20% 1.68% 9.83% 7.21% 6.26% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 533.91 362.38 232.28 90.96 491.87 337.27 248.37 66.33%
EPS 27.14 16.11 11.59 4.53 26.60 17.73 15.20 47.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.68 2.76 2.69 2.70 2.46 2.43 9.09%
Adjusted Per Share Value based on latest NOSH - 60,419
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 533.91 362.31 232.30 90.98 492.33 337.19 248.32 66.35%
EPS 27.14 16.11 11.59 4.53 26.58 17.73 15.20 47.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.6795 2.7602 2.6908 2.7025 2.4595 2.4294 9.11%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.66 2.53 2.68 3.00 3.54 3.92 3.70 -
P/RPS 0.50 0.70 1.15 3.30 0.72 1.16 1.49 -51.61%
P/EPS 9.80 15.70 23.12 66.23 13.33 22.11 24.34 -45.38%
EY 10.20 6.37 4.32 1.51 7.50 4.52 4.11 83.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.94 0.97 1.12 1.31 1.59 1.52 -26.32%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/10/05 05/08/05 04/05/05 25/02/05 02/11/04 05/08/04 -
Price 2.75 2.58 2.66 2.80 3.34 3.66 3.86 -
P/RPS 0.52 0.71 1.15 3.08 0.68 1.09 1.55 -51.62%
P/EPS 10.13 16.01 22.95 61.81 12.58 20.64 25.39 -45.71%
EY 9.87 6.24 4.36 1.62 7.95 4.84 3.94 84.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.96 0.96 1.04 1.24 1.49 1.59 -27.02%

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