[MSNIAGA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -86.84%
YoY- 10.04%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 281,007 211,795 136,576 73,423 324,573 233,477 135,953 62.04%
PBT -2,830 5,174 3,038 2,325 15,606 9,021 6,229 -
Tax -3,155 -1,577 -820 -628 -4,167 -2,886 -1,869 41.63%
NP -5,985 3,597 2,218 1,697 11,439 6,135 4,360 -
-
NP to SH -7,644 2,478 1,522 1,282 9,738 4,967 3,647 -
-
Tax Rate - 30.48% 26.99% 27.01% 26.70% 31.99% 30.00% -
Total Cost 286,992 208,198 134,358 71,726 313,134 227,342 131,593 67.93%
-
Net Worth 166,709 176,373 184,830 184,830 183,018 179,393 187,246 -7.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 166,709 176,373 184,830 184,830 183,018 179,393 187,246 -7.43%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.13% 1.70% 1.62% 2.31% 3.52% 2.63% 3.21% -
ROE -4.59% 1.40% 0.82% 0.69% 5.32% 2.77% 1.95% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 465.23 350.64 226.11 121.56 537.35 386.54 225.08 62.04%
EPS -12.66 4.10 2.52 2.12 16.12 8.22 6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.92 3.06 3.06 3.03 2.97 3.10 -7.43%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 465.49 350.84 226.24 121.62 537.65 386.75 225.21 62.04%
EPS -12.66 4.10 2.52 2.12 16.13 8.23 6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7615 2.9216 3.0617 3.0617 3.0317 2.9716 3.1017 -7.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.14 2.22 2.18 2.10 2.06 2.12 2.11 -
P/RPS 0.46 0.63 0.96 1.73 0.38 0.55 0.94 -37.81%
P/EPS -16.91 54.11 86.52 98.94 12.78 25.78 34.95 -
EY -5.91 1.85 1.16 1.01 7.83 3.88 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.71 0.69 0.68 0.71 0.68 9.55%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 05/08/13 29/05/13 28/02/13 22/11/12 15/08/12 -
Price 2.24 2.21 2.14 2.41 2.09 2.10 2.04 -
P/RPS 0.48 0.63 0.95 1.98 0.39 0.54 0.91 -34.64%
P/EPS -17.70 53.87 84.93 113.55 12.96 25.54 33.79 -
EY -5.65 1.86 1.18 0.88 7.71 3.92 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.76 0.70 0.79 0.69 0.71 0.66 14.58%

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