[MSNIAGA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -91.42%
YoY- -26.41%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 324,573 233,477 135,953 58,323 297,619 186,404 116,592 97.27%
PBT 15,606 9,021 6,229 2,140 21,200 12,458 6,315 82.28%
Tax -4,167 -2,886 -1,869 -642 -5,881 -3,737 -1,895 68.69%
NP 11,439 6,135 4,360 1,498 15,319 8,721 4,420 87.95%
-
NP to SH 9,738 4,967 3,647 1,165 13,580 7,351 3,493 97.46%
-
Tax Rate 26.70% 31.99% 30.00% 30.00% 27.74% 30.00% 30.01% -
Total Cost 313,134 227,342 131,593 56,825 282,300 177,683 112,172 97.64%
-
Net Worth 183,018 179,393 187,246 184,830 183,622 177,583 183,110 -0.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 183,018 179,393 187,246 184,830 183,622 177,583 183,110 -0.03%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,432 -0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.52% 2.63% 3.21% 2.57% 5.15% 4.68% 3.79% -
ROE 5.32% 2.77% 1.95% 0.63% 7.40% 4.14% 1.91% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 537.35 386.54 225.08 96.56 492.73 308.60 192.93 97.34%
EPS 16.12 8.22 6.04 1.93 22.48 12.17 5.78 97.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.97 3.10 3.06 3.04 2.94 3.03 0.00%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 537.65 386.75 225.21 96.61 493.00 308.78 193.13 97.28%
EPS 16.13 8.23 6.04 1.93 22.50 12.18 5.79 97.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0317 2.9716 3.1017 3.0617 3.0417 2.9417 3.0332 -0.03%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.06 2.12 2.11 2.26 2.02 1.82 1.97 -
P/RPS 0.38 0.55 0.94 2.34 0.41 0.59 1.02 -48.06%
P/EPS 12.78 25.78 34.95 117.17 8.98 14.95 34.08 -47.84%
EY 7.83 3.88 2.86 0.85 11.13 6.69 2.93 92.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.68 0.74 0.66 0.62 0.65 3.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 15/08/12 15/05/12 23/02/12 10/11/11 11/08/11 -
Price 2.09 2.10 2.04 2.30 2.18 1.94 1.90 -
P/RPS 0.39 0.54 0.91 2.38 0.44 0.63 0.98 -45.74%
P/EPS 12.96 25.54 33.79 119.25 9.70 15.94 32.87 -46.07%
EY 7.71 3.92 2.96 0.84 10.31 6.27 3.04 85.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.66 0.75 0.72 0.66 0.63 6.22%

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