[MSNIAGA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.84%
YoY- 618.95%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 263,896 186,714 120,101 49,826 263,154 187,465 129,921 60.18%
PBT 12,147 3,019 2,386 1,405 13,510 2,583 2,016 230.03%
Tax -3,590 -906 -716 -421 -4,540 -762 -595 230.34%
NP 8,557 2,113 1,670 984 8,970 1,821 1,421 229.91%
-
NP to SH 6,921 997 1,028 683 7,454 502 520 458.97%
-
Tax Rate 29.55% 30.01% 30.01% 29.96% 33.60% 29.50% 29.51% -
Total Cost 255,339 184,601 118,431 48,842 254,184 185,644 128,500 57.85%
-
Net Worth 178,158 172,209 180,807 180,723 179,958 170,970 179,581 -0.52%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 178,158 172,209 180,807 180,723 179,958 170,970 179,581 -0.52%
NOSH 60,392 60,424 60,470 60,442 60,388 60,481 60,465 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.24% 1.13% 1.39% 1.97% 3.41% 0.97% 1.09% -
ROE 3.88% 0.58% 0.57% 0.38% 4.14% 0.29% 0.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 436.97 309.01 198.61 82.44 435.77 309.95 214.87 60.30%
EPS 11.46 1.65 1.70 1.13 12.34 0.83 0.86 459.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.85 2.99 2.99 2.98 2.8268 2.97 -0.44%
Adjusted Per Share Value based on latest NOSH - 60,442
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 436.90 309.12 198.84 82.49 435.67 310.36 215.09 60.18%
EPS 11.46 1.65 1.70 1.13 12.34 0.83 0.86 459.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9495 2.851 2.9934 2.992 2.9793 2.8305 2.9731 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.68 1.63 1.50 1.21 1.20 1.55 1.60 -
P/RPS 0.38 0.53 0.76 1.47 0.28 0.50 0.74 -35.79%
P/EPS 14.66 98.79 88.24 107.08 9.72 186.75 186.05 -81.53%
EY 6.82 1.01 1.13 0.93 10.29 0.54 0.54 439.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.50 0.40 0.40 0.55 0.54 3.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 20/08/09 28/05/09 26/02/09 18/11/08 27/08/08 -
Price 1.80 1.66 1.65 1.83 1.10 1.30 1.57 -
P/RPS 0.41 0.54 0.83 2.22 0.25 0.42 0.73 -31.85%
P/EPS 15.71 100.61 97.06 161.95 8.91 156.63 182.56 -80.42%
EY 6.37 0.99 1.03 0.62 11.22 0.64 0.55 409.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.55 0.61 0.37 0.46 0.53 9.79%

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