[MSNIAGA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
08-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -89.39%
YoY- -36.43%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 316,226 228,690 148,625 63,923 322,493 218,844 140,311 71.64%
PBT 22,549 15,101 11,751 2,652 23,931 14,301 10,252 68.88%
Tax -6,986 -4,470 -3,449 -756 -7,028 -4,195 -3,010 75.02%
NP 15,563 10,631 8,302 1,896 16,903 10,106 7,242 66.29%
-
NP to SH 14,727 9,832 7,937 1,740 16,395 9,729 7,001 63.95%
-
Tax Rate 30.98% 29.60% 29.35% 28.51% 29.37% 29.33% 29.36% -
Total Cost 300,663 218,059 140,323 62,027 305,590 208,738 133,069 71.93%
-
Net Worth 173,365 170,912 177,585 171,583 167,315 161,848 166,719 2.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 173,365 170,912 177,585 171,583 167,315 161,848 166,719 2.63%
NOSH 60,406 60,393 60,403 60,416 60,402 60,391 60,405 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.92% 4.65% 5.59% 2.97% 5.24% 4.62% 5.16% -
ROE 8.49% 5.75% 4.47% 1.01% 9.80% 6.01% 4.20% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 523.50 378.67 246.05 105.80 533.91 362.38 232.28 71.64%
EPS 24.38 16.28 13.14 2.88 27.14 16.11 11.59 63.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.83 2.94 2.84 2.77 2.68 2.76 2.63%
Adjusted Per Share Value based on latest NOSH - 60,416
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 523.54 378.61 246.06 105.83 533.91 362.31 232.30 71.64%
EPS 24.38 16.28 13.14 2.88 27.14 16.11 11.59 63.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8702 2.8296 2.9401 2.8407 2.77 2.6795 2.7602 2.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.70 2.52 2.60 2.55 2.66 2.53 2.68 -
P/RPS 0.52 0.67 1.06 2.41 0.50 0.70 1.15 -41.00%
P/EPS 11.07 15.48 19.79 88.54 9.80 15.70 23.12 -38.71%
EY 9.03 6.46 5.05 1.13 10.20 6.37 4.32 63.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.89 0.88 0.90 0.96 0.94 0.97 -2.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 17/11/06 11/08/06 08/05/06 24/02/06 25/10/05 05/08/05 -
Price 2.55 2.59 2.53 2.93 2.75 2.58 2.66 -
P/RPS 0.49 0.68 1.03 2.77 0.52 0.71 1.15 -43.28%
P/EPS 10.46 15.91 19.25 101.74 10.13 16.01 22.95 -40.69%
EY 9.56 6.29 5.19 0.98 9.87 6.24 4.36 68.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 0.86 1.03 0.99 0.96 0.96 -4.90%

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