[MSNIAGA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.86%
YoY- 82.43%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 68,665 61,256 118,771 85,769 108,549 42,591 87,536 -14.95%
PBT 1,257 759 12,618 5,278 3,985 -2,011 7,448 -69.49%
Tax -371 -224 -3,542 -1,583 -1,195 603 -2,516 -72.12%
NP 886 535 9,076 3,695 2,790 -1,408 4,932 -68.19%
-
NP to SH 425 95 8,582 3,457 2,403 -1,748 4,895 -80.42%
-
Tax Rate 29.51% 29.51% 28.07% 29.99% 29.99% - 33.78% -
Total Cost 67,779 60,721 109,695 82,074 105,759 43,999 82,604 -12.36%
-
Net Worth 180,321 175,750 178,162 169,223 173,885 172,380 173,440 2.63%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 180,321 175,750 178,162 169,223 173,885 172,380 173,440 2.63%
NOSH 60,714 59,375 60,394 60,437 60,376 60,484 60,432 0.31%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.29% 0.87% 7.64% 4.31% 2.57% -3.31% 5.63% -
ROE 0.24% 0.05% 4.82% 2.04% 1.38% -1.01% 2.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 113.10 103.17 196.66 141.91 179.79 70.42 144.85 -15.21%
EPS 0.70 0.16 14.21 5.72 3.98 -2.89 8.10 -80.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.96 2.95 2.80 2.88 2.85 2.87 2.31%
Adjusted Per Share Value based on latest NOSH - 60,437
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 113.68 101.41 196.63 142.00 179.71 70.51 144.92 -14.95%
EPS 0.70 0.16 14.21 5.72 3.98 -2.89 8.10 -80.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9854 2.9097 2.9496 2.8016 2.8788 2.8539 2.8714 2.63%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.60 1.48 1.54 1.88 2.36 2.46 2.70 -
P/RPS 1.41 1.43 0.78 1.32 1.31 3.49 1.86 -16.87%
P/EPS 228.57 925.00 10.84 32.87 59.30 -85.12 33.33 261.38%
EY 0.44 0.11 9.23 3.04 1.69 -1.17 3.00 -72.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.52 0.67 0.82 0.86 0.94 -30.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 27/02/08 26/11/07 28/08/07 28/05/07 28/02/07 -
Price 1.57 1.96 1.47 1.72 2.10 2.58 2.55 -
P/RPS 1.39 1.90 0.75 1.21 1.17 3.66 1.76 -14.57%
P/EPS 224.29 1,225.00 10.34 30.07 52.76 -89.27 31.48 270.71%
EY 0.45 0.08 9.67 3.33 1.90 -1.12 3.18 -72.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.50 0.61 0.73 0.91 0.89 -29.24%

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