[MSNIAGA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -99.25%
YoY- 105.43%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 263,154 187,465 129,921 61,256 355,680 236,909 151,140 44.48%
PBT 13,510 2,583 2,016 759 19,871 7,252 1,974 258.37%
Tax -4,540 -762 -595 -224 -5,717 -2,175 -592 286.49%
NP 8,970 1,821 1,421 535 14,154 5,077 1,382 245.98%
-
NP to SH 7,454 502 520 95 12,740 4,112 655 402.22%
-
Tax Rate 33.60% 29.50% 29.51% 29.51% 28.77% 29.99% 29.99% -
Total Cost 254,184 185,644 128,500 60,721 341,526 231,832 149,758 42.06%
-
Net Worth 179,958 170,970 179,581 175,750 178,754 169,069 174,666 2.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 179,958 170,970 179,581 175,750 178,754 169,069 174,666 2.00%
NOSH 60,388 60,481 60,465 59,375 60,390 60,381 60,648 -0.28%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.41% 0.97% 1.09% 0.87% 3.98% 2.14% 0.91% -
ROE 4.14% 0.29% 0.29% 0.05% 7.13% 2.43% 0.38% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 435.77 309.95 214.87 103.17 588.97 392.35 249.21 44.89%
EPS 12.34 0.83 0.86 0.16 21.09 6.81 1.08 403.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.8268 2.97 2.96 2.96 2.80 2.88 2.29%
Adjusted Per Share Value based on latest NOSH - 59,375
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 435.67 310.36 215.09 101.41 588.85 392.22 250.22 44.48%
EPS 12.34 0.83 0.86 0.16 21.09 6.81 1.08 403.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9793 2.8305 2.9731 2.9097 2.9594 2.7991 2.8917 2.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.20 1.55 1.60 1.48 1.54 1.88 2.36 -
P/RPS 0.28 0.50 0.74 1.43 0.26 0.48 0.95 -55.54%
P/EPS 9.72 186.75 186.05 925.00 7.30 27.61 218.52 -87.32%
EY 10.29 0.54 0.54 0.11 13.70 3.62 0.46 686.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 0.54 0.50 0.52 0.67 0.82 -37.89%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 18/11/08 27/08/08 29/05/08 27/02/08 26/11/07 28/08/07 -
Price 1.10 1.30 1.57 1.96 1.47 1.72 2.10 -
P/RPS 0.25 0.42 0.73 1.90 0.25 0.44 0.84 -55.25%
P/EPS 8.91 156.63 182.56 1,225.00 6.97 25.26 194.44 -87.07%
EY 11.22 0.64 0.55 0.08 14.35 3.96 0.51 677.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.53 0.66 0.50 0.61 0.73 -36.29%

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