[MSNIAGA] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -76.5%
YoY- -45.91%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA'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 85,355 54,956 93,708 53,684 72,271 77,717 97,578 -8.54%
PBT 6,216 4,036 8,067 2,317 9,231 3,867 9,729 -25.83%
Tax -1,818 -1,192 -2,720 -789 -2,730 -1,189 -2,869 -26.24%
NP 4,398 2,844 5,347 1,528 6,501 2,678 6,860 -25.66%
-
NP to SH 4,264 2,737 5,347 1,528 6,501 2,678 6,860 -27.18%
-
Tax Rate 29.25% 29.53% 33.72% 34.05% 29.57% 30.75% 29.49% -
Total Cost 80,957 52,112 88,361 52,156 65,770 75,039 90,718 -7.31%
-
Net Worth 166,694 162,528 160,405 148,572 146,816 148,106 144,970 9.76%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 166,694 162,528 160,405 148,572 146,816 148,106 144,970 9.76%
NOSH 60,396 60,419 60,530 60,395 60,418 60,451 60,404 -0.00%
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 5.15% 5.18% 5.71% 2.85% 9.00% 3.45% 7.03% -
ROE 2.56% 1.68% 3.33% 1.03% 4.43% 1.81% 4.73% -
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 141.32 90.96 154.81 88.89 119.62 128.56 161.54 -8.53%
EPS 7.06 4.53 8.90 2.53 10.76 4.43 11.37 -27.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.69 2.65 2.46 2.43 2.45 2.40 9.77%
Adjusted Per Share Value based on latest NOSH - 60,395
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 141.31 90.98 155.14 88.88 119.65 128.67 161.55 -8.54%
EPS 7.06 4.53 8.85 2.53 10.76 4.43 11.36 -27.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7598 2.6908 2.6556 2.4597 2.4307 2.452 2.4001 9.76%
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 2.68 3.00 3.54 3.92 3.70 4.54 5.10 -
P/RPS 1.90 3.30 2.29 4.41 3.09 3.53 3.16 -28.78%
P/EPS 37.96 66.23 40.07 154.94 34.39 102.48 44.91 -10.61%
EY 2.63 1.51 2.50 0.65 2.91 0.98 2.23 11.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.12 1.34 1.59 1.52 1.85 2.12 -40.65%
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 05/08/05 04/05/05 25/02/05 02/11/04 05/08/04 29/04/04 26/02/04 -
Price 2.66 2.80 3.34 3.66 3.86 4.30 4.80 -
P/RPS 1.88 3.08 2.16 4.12 3.23 3.34 2.97 -26.29%
P/EPS 37.68 61.81 37.81 144.66 35.87 97.07 42.27 -7.38%
EY 2.65 1.62 2.64 0.69 2.79 1.03 2.37 7.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 1.26 1.49 1.59 1.76 2.00 -38.72%

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