[MSNIAGA] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
05-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -4.04%
YoY- 18.26%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 61,419 43,736 81,267 64,273 60,111 42,610 99,250 -27.44%
PBT 8,371 3,014 11,284 6,263 6,559 2,280 9,421 -7.59%
Tax -2,640 -967 -3,007 -1,936 -2,050 -756 -2,426 5.81%
NP 5,731 2,047 8,277 4,327 4,509 1,524 6,995 -12.47%
-
NP to SH 5,731 2,047 8,277 4,327 4,509 1,524 6,995 -12.47%
-
Tax Rate 31.54% 32.08% 26.65% 30.91% 31.25% 33.16% 25.75% -
Total Cost 55,688 41,689 72,990 59,946 55,602 41,086 92,255 -28.64%
-
Net Worth 120,621 114,391 112,159 109,977 105,811 102,412 99,302 13.88%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 9,596 - - - 5,982 -
Div Payout % - - 115.94% - - - 85.52% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 120,621 114,391 112,159 109,977 105,811 102,412 99,302 13.88%
NOSH 60,010 60,205 59,978 60,097 60,120 60,960 59,820 0.21%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 9.33% 4.68% 10.18% 6.73% 7.50% 3.58% 7.05% -
ROE 4.75% 1.79% 7.38% 3.93% 4.26% 1.49% 7.04% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 102.35 72.64 135.49 106.95 99.99 69.90 165.91 -27.59%
EPS 9.55 3.40 13.80 7.20 7.50 2.50 11.70 -12.69%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 10.00 -
NAPS 2.01 1.90 1.87 1.83 1.76 1.68 1.66 13.64%
Adjusted Per Share Value based on latest NOSH - 60,097
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 101.74 72.45 134.62 106.47 99.57 70.58 164.41 -27.44%
EPS 9.49 3.39 13.71 7.17 7.47 2.52 11.59 -12.50%
DPS 0.00 0.00 15.90 0.00 0.00 0.00 9.91 -
NAPS 1.9981 1.8949 1.8579 1.8218 1.7528 1.6965 1.6449 13.88%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 5.30 5.10 4.38 3.64 3.28 4.02 4.42 -
P/RPS 5.18 7.02 3.23 3.40 3.28 5.75 2.66 56.13%
P/EPS 55.50 150.00 31.74 50.56 43.73 160.80 37.80 29.27%
EY 1.80 0.67 3.15 1.98 2.29 0.62 2.65 -22.78%
DY 0.00 0.00 3.65 0.00 0.00 0.00 2.26 -
P/NAPS 2.64 2.68 2.34 1.99 1.86 2.39 2.66 -0.50%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 01/08/02 29/04/02 20/02/02 05/11/01 02/08/01 02/05/01 19/02/01 -
Price 5.20 5.50 4.50 3.56 4.16 3.94 4.80 -
P/RPS 5.08 7.57 3.32 3.33 4.16 5.64 2.89 45.80%
P/EPS 54.45 161.76 32.61 49.44 55.47 157.60 41.05 20.78%
EY 1.84 0.62 3.07 2.02 1.80 0.63 2.44 -17.19%
DY 0.00 0.00 3.56 0.00 0.00 0.00 2.08 -
P/NAPS 2.59 2.89 2.41 1.95 2.36 2.35 2.89 -7.06%

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