[MISC] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[MISC] MISC BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -32.46%
YoY- 26.56%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,599,634 2,835,618 2,929,781 2,556,434 2,318,897 2,291,099 2,006,058 18.88%
PBT 750,273 2,188,732 1,025,996 599,583 924,584 728,160 633,950 11.89%
Tax -5,168 14,590 -7,455 21,908 -4,392 -410 -13,568 -47.48%
NP 745,105 2,203,322 1,018,541 621,491 920,192 727,750 620,382 13.00%
-
NP to SH 734,957 2,203,322 1,018,541 621,491 920,192 727,750 620,382 11.97%
-
Tax Rate 0.69% -0.67% 0.73% -3.65% 0.48% 0.06% 2.14% -
Total Cost 1,854,529 632,296 1,911,240 1,934,943 1,398,705 1,563,349 1,385,676 21.46%
-
Net Worth 14,880,872 14,210,180 11,160,055 11,480,836 11,302,560 10,385,793 9,621,492 33.77%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 372,150 - - - -
Div Payout % - - - 59.88% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 14,880,872 14,210,180 11,160,055 11,480,836 11,302,560 10,385,793 9,621,492 33.77%
NOSH 1,860,109 1,859,971 1,860,009 1,860,751 1,858,973 1,861,253 1,857,431 0.09%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 28.66% 77.70% 34.77% 24.31% 39.68% 31.76% 30.93% -
ROE 4.94% 15.51% 9.13% 5.41% 8.14% 7.01% 6.45% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 139.76 152.45 157.51 137.39 124.74 123.09 108.00 18.77%
EPS 19.76 118.46 27.40 33.40 49.50 39.10 33.40 -29.54%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 8.00 7.64 6.00 6.17 6.08 5.58 5.18 33.64%
Adjusted Per Share Value based on latest NOSH - 1,860,751
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.24 63.52 65.63 57.27 51.95 51.33 44.94 18.88%
EPS 16.46 49.36 22.82 13.92 20.61 16.30 13.90 11.94%
DPS 0.00 0.00 0.00 8.34 0.00 0.00 0.00 -
NAPS 3.3337 3.1834 2.5001 2.572 2.532 2.3267 2.1554 33.77%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 17.90 16.00 15.30 12.70 11.80 13.70 11.30 -
P/RPS 12.81 10.49 9.71 9.24 9.46 11.13 10.46 14.48%
P/EPS 45.30 13.51 27.94 38.02 23.84 35.04 33.83 21.50%
EY 2.21 7.40 3.58 2.63 4.19 2.85 2.96 -17.71%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 2.24 2.09 2.55 2.06 1.94 2.46 2.18 1.82%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 16/05/05 24/02/05 10/11/04 12/08/04 24/05/04 25/02/04 -
Price 18.20 18.60 15.90 14.60 12.20 11.80 12.30 -
P/RPS 13.02 12.20 10.09 10.63 9.78 9.59 11.39 9.33%
P/EPS 46.06 15.70 29.04 43.71 24.65 30.18 36.83 16.09%
EY 2.17 6.37 3.44 2.29 4.06 3.31 2.72 -13.99%
DY 0.00 0.00 0.00 1.37 0.00 0.00 0.00 -
P/NAPS 2.28 2.43 2.65 2.37 2.01 2.11 2.37 -2.55%

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