[MSNIAGA] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -36.02%
YoY- 78.53%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 84,702 63,923 103,649 78,533 85,355 54,956 93,708 -6.53%
PBT 9,099 2,652 9,630 4,049 6,216 4,036 8,067 8.38%
Tax -2,693 -756 -2,833 -1,185 -1,818 -1,192 -2,720 -0.66%
NP 6,406 1,896 6,797 2,864 4,398 2,844 5,347 12.83%
-
NP to SH 6,197 1,740 6,666 2,728 4,264 2,737 5,347 10.36%
-
Tax Rate 29.60% 28.51% 29.42% 29.27% 29.25% 29.53% 33.72% -
Total Cost 78,296 62,027 96,852 75,669 80,957 52,112 88,361 -7.76%
-
Net Worth 177,574 171,583 120,769 161,748 166,694 162,528 160,405 7.03%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 177,574 171,583 120,769 161,748 166,694 162,528 160,405 7.03%
NOSH 60,399 60,416 60,384 60,353 60,396 60,419 60,530 -0.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.56% 2.97% 6.56% 3.65% 5.15% 5.18% 5.71% -
ROE 3.49% 1.01% 5.52% 1.69% 2.56% 1.68% 3.33% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 140.24 105.80 171.65 130.12 141.32 90.96 154.81 -6.39%
EPS 10.26 2.88 11.04 4.52 7.06 4.53 8.90 9.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.84 2.00 2.68 2.76 2.69 2.65 7.18%
Adjusted Per Share Value based on latest NOSH - 60,353
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 140.23 105.83 171.60 130.02 141.31 90.98 155.14 -6.53%
EPS 10.26 2.88 11.04 4.52 7.06 4.53 8.85 10.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9399 2.8407 1.9994 2.6779 2.7598 2.6908 2.6556 7.03%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.60 2.55 2.66 2.53 2.68 3.00 3.54 -
P/RPS 1.85 2.41 1.55 1.94 1.90 3.30 2.29 -13.29%
P/EPS 25.34 88.54 24.10 55.97 37.96 66.23 40.07 -26.38%
EY 3.95 1.13 4.15 1.79 2.63 1.51 2.50 35.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 1.33 0.94 0.97 1.12 1.34 -24.50%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 11/08/06 08/05/06 24/02/06 25/10/05 05/08/05 04/05/05 25/02/05 -
Price 2.53 2.93 2.75 2.58 2.66 2.80 3.34 -
P/RPS 1.80 2.77 1.60 1.98 1.88 3.08 2.16 -11.47%
P/EPS 24.66 101.74 24.91 57.08 37.68 61.81 37.81 -24.85%
EY 4.06 0.98 4.01 1.75 2.65 1.62 2.64 33.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.03 1.38 0.96 0.96 1.04 1.26 -22.53%

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