[MSNIAGA] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -44.93%
YoY- -27.06%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 68,027 43,489 72,329 52,870 61,419 43,736 81,267 -11.20%
PBT 9,739 3,356 10,066 5,226 8,371 3,014 11,284 -9.37%
Tax -3,067 -1,092 -2,188 -2,070 -2,640 -967 -3,007 1.32%
NP 6,672 2,264 7,878 3,156 5,731 2,047 8,277 -13.42%
-
NP to SH 6,672 2,264 7,878 3,156 5,731 2,047 8,277 -13.42%
-
Tax Rate 31.49% 32.54% 21.74% 39.61% 31.54% 32.08% 26.65% -
Total Cost 61,355 41,225 64,451 49,714 55,688 41,689 72,990 -10.95%
-
Net Worth 134,041 134,876 131,801 123,599 120,621 114,391 112,159 12.65%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 9,596 -
Div Payout % - - - - - - 115.94% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 134,041 134,876 131,801 123,599 120,621 114,391 112,159 12.65%
NOSH 60,108 60,212 60,183 59,999 60,010 60,205 59,978 0.14%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.81% 5.21% 10.89% 5.97% 9.33% 4.68% 10.18% -
ROE 4.98% 1.68% 5.98% 2.55% 4.75% 1.79% 7.38% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 113.17 72.23 120.18 88.12 102.35 72.64 135.49 -11.33%
EPS 11.10 3.76 13.09 5.26 9.55 3.40 13.80 -13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 16.00 -
NAPS 2.23 2.24 2.19 2.06 2.01 1.90 1.87 12.49%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 112.69 72.04 119.81 87.58 101.74 72.45 134.62 -11.20%
EPS 11.05 3.75 13.05 5.23 9.49 3.39 13.71 -13.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.90 -
NAPS 2.2204 2.2342 2.1833 2.0474 1.9981 1.8949 1.8579 12.65%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 4.72 3.76 4.50 4.82 5.30 5.10 4.38 -
P/RPS 4.17 5.21 3.74 5.47 5.18 7.02 3.23 18.62%
P/EPS 42.52 100.00 34.38 91.63 55.50 150.00 31.74 21.58%
EY 2.35 1.00 2.91 1.09 1.80 0.67 3.15 -17.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.65 -
P/NAPS 2.12 1.68 2.05 2.34 2.64 2.68 2.34 -6.38%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 01/08/03 29/04/03 25/02/03 11/11/02 01/08/02 29/04/02 20/02/02 -
Price 4.88 4.02 3.84 4.82 5.20 5.50 4.50 -
P/RPS 4.31 5.57 3.20 5.47 5.08 7.57 3.32 19.06%
P/EPS 43.96 106.91 29.34 91.63 54.45 161.76 32.61 22.09%
EY 2.27 0.94 3.41 1.09 1.84 0.62 3.07 -18.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.56 -
P/NAPS 2.19 1.79 1.75 2.34 2.59 2.89 2.41 -6.19%

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