[MSNIAGA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 81.39%
YoY- -237.72%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 204,907 146,649 98,478 49,009 256,341 179,022 118,810 43.67%
PBT -15,508 -14,677 -10,981 -5,316 -31,166 -9,880 -4,932 114.18%
Tax -2,848 60 25 -150 1,172 111 40 -
NP -18,356 -14,617 -10,956 -5,466 -29,994 -9,769 -4,892 140.88%
-
NP to SH -19,529 -15,486 -11,562 -5,694 -30,591 -10,325 -5,337 136.89%
-
Tax Rate - - - - - - - -
Total Cost 223,263 161,266 109,434 54,475 286,335 188,791 123,702 48.07%
-
Net Worth 111,139 114,763 118,991 124,428 130,468 150,400 161,273 -21.92%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 111,139 114,763 118,991 124,428 130,468 150,400 161,273 -21.92%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -8.96% -9.97% -11.13% -11.15% -11.70% -5.46% -4.12% -
ROE -17.57% -13.49% -9.72% -4.58% -23.45% -6.86% -3.31% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 339.24 242.79 163.04 81.14 424.39 296.38 196.70 43.67%
EPS -32.33 -25.64 -19.14 -9.43 -50.65 -17.09 -8.84 136.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.90 1.97 2.06 2.16 2.49 2.67 -21.92%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 339.43 242.92 163.13 81.18 424.63 296.55 196.81 43.67%
EPS -32.35 -25.65 -19.15 -9.43 -50.67 -17.10 -8.84 136.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.841 1.9011 1.9711 2.0611 2.1612 2.4914 2.6715 -21.92%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.07 1.03 1.10 1.35 1.72 1.89 1.94 -
P/RPS 0.32 0.42 0.67 1.66 0.41 0.64 0.99 -52.80%
P/EPS -3.31 -4.02 -5.75 -14.32 -3.40 -11.06 -21.96 -71.57%
EY -30.22 -24.89 -17.40 -6.98 -29.45 -9.04 -4.55 252.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.56 0.66 0.80 0.76 0.73 -14.18%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 19/08/14 -
Price 0.97 1.09 1.10 1.30 1.70 1.69 1.92 -
P/RPS 0.29 0.45 0.67 1.60 0.40 0.57 0.98 -55.49%
P/EPS -3.00 -4.25 -5.75 -13.79 -3.36 -9.89 -21.73 -73.19%
EY -33.33 -23.52 -17.40 -7.25 -29.79 -10.11 -4.60 273.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.56 0.63 0.79 0.68 0.72 -18.42%

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