[MISC] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MISC] MISC BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -63.46%
YoY- -2.97%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,284,413 2,379,539 2,306,983 2,155,009 2,359,058 2,209,103 2,878,779 -14.29%
PBT 347,613 349,150 720,800 218,645 437,878 139,398 -1,651,890 -
Tax -12,741 -12,455 76,799 -76,968 -21,599 -573,494 -44,083 -56.31%
NP 334,872 336,695 797,599 141,677 416,279 -434,096 -1,695,973 -
-
NP to SH 300,948 300,425 721,111 138,882 380,079 -469,827 -1,743,525 -
-
Tax Rate 3.67% 3.57% -10.65% 35.20% 4.93% 411.41% - -
Total Cost 1,949,541 2,042,844 1,509,384 2,013,332 1,942,779 2,643,199 4,574,752 -43.39%
-
Net Worth 22,497,551 21,604,792 21,113,774 17,855,200 22,229,724 21,113,774 22,295,716 0.60%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 22,497,551 21,604,792 21,113,774 17,855,200 22,229,724 21,113,774 22,295,716 0.60%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,459,143 0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.66% 14.15% 34.57% 6.57% 17.65% -19.65% -58.91% -
ROE 1.34% 1.39% 3.42% 0.78% 1.71% -2.23% -7.82% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 51.18 53.31 51.68 48.28 52.85 49.49 64.56 -14.35%
EPS 6.70 6.70 16.10 3.10 8.50 -10.60 -39.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.04 4.84 4.73 4.00 4.98 4.73 5.00 0.53%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 51.18 53.31 51.68 48.28 52.85 49.49 64.49 -14.29%
EPS 6.70 6.70 16.10 3.10 8.50 -10.60 -39.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.04 4.84 4.73 4.00 4.98 4.73 4.9948 0.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.10 5.37 4.30 4.25 4.61 5.38 5.47 -
P/RPS 9.97 10.07 8.32 8.80 8.72 10.87 8.47 11.49%
P/EPS 75.65 79.79 26.62 136.60 54.14 -51.12 -13.99 -
EY 1.32 1.25 3.76 0.73 1.85 -1.96 -7.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 0.91 1.06 0.93 1.14 1.09 -4.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 23/05/13 - 28/11/12 16/08/12 16/05/12 22/02/12 -
Price 5.14 4.39 0.00 4.08 4.49 3.94 5.80 -
P/RPS 10.04 8.24 0.00 8.45 8.50 7.96 8.98 7.72%
P/EPS 76.24 65.23 0.00 131.14 52.73 -37.43 -14.83 -
EY 1.31 1.53 0.00 0.76 1.90 -2.67 -6.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.00 1.02 0.90 0.83 1.16 -8.22%

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