[MSNIAGA] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
01-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 194.7%
YoY- 16.42%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 77,717 97,578 60,648 68,027 43,489 72,329 52,870 29.25%
PBT 3,867 9,729 4,205 9,739 3,356 10,066 5,226 -18.17%
Tax -1,189 -2,869 -1,380 -3,067 -1,092 -2,188 -2,070 -30.87%
NP 2,678 6,860 2,825 6,672 2,264 7,878 3,156 -10.36%
-
NP to SH 2,678 6,860 2,825 6,672 2,264 7,878 3,156 -10.36%
-
Tax Rate 30.75% 29.49% 32.82% 31.49% 32.54% 21.74% 39.61% -
Total Cost 75,039 90,718 57,823 61,355 41,225 64,451 49,714 31.55%
-
Net Worth 148,106 144,970 137,628 134,041 134,876 131,801 123,599 12.80%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 148,106 144,970 137,628 134,041 134,876 131,801 123,599 12.80%
NOSH 60,451 60,404 60,363 60,108 60,212 60,183 59,999 0.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.45% 7.03% 4.66% 9.81% 5.21% 10.89% 5.97% -
ROE 1.81% 4.73% 2.05% 4.98% 1.68% 5.98% 2.55% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 128.56 161.54 100.47 113.17 72.23 120.18 88.12 28.60%
EPS 4.43 11.37 4.68 11.10 3.76 13.09 5.26 -10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.40 2.28 2.23 2.24 2.19 2.06 12.24%
Adjusted Per Share Value based on latest NOSH - 60,108
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 128.67 161.55 100.41 112.62 72.00 119.75 87.53 29.25%
EPS 4.43 11.36 4.68 11.05 3.75 13.04 5.22 -10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.452 2.4001 2.2785 2.2191 2.233 2.1821 2.0463 12.80%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.54 5.10 4.82 4.72 3.76 4.50 4.82 -
P/RPS 3.53 3.16 4.80 4.17 5.21 3.74 5.47 -25.30%
P/EPS 102.48 44.91 102.99 42.52 100.00 34.38 91.63 7.73%
EY 0.98 2.23 0.97 2.35 1.00 2.91 1.09 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.12 2.11 2.12 1.68 2.05 2.34 -14.48%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 26/02/04 03/11/03 01/08/03 29/04/03 25/02/03 11/11/02 -
Price 4.30 4.80 5.25 4.88 4.02 3.84 4.82 -
P/RPS 3.34 2.97 5.23 4.31 5.57 3.20 5.47 -28.00%
P/EPS 97.07 42.27 112.18 43.96 106.91 29.34 91.63 3.91%
EY 1.03 2.37 0.89 2.27 0.94 3.41 1.09 -3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.00 2.30 2.19 1.79 1.75 2.34 -17.28%

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