[MSNIAGA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -108.99%
YoY- -72.22%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 71,155 68,188 77,182 66,613 70,275 49,826 75,689 -4.04%
PBT 4,000 2,347 9,128 633 981 1,405 10,937 -48.95%
Tax -1,200 -704 -2,684 -190 -295 -421 -3,778 -53.54%
NP 2,800 1,643 6,444 443 686 984 7,159 -46.61%
-
NP to SH 2,492 1,244 5,924 -31 345 683 6,538 -47.52%
-
Tax Rate 30.00% 30.00% 29.40% 30.02% 30.07% 29.96% 34.54% -
Total Cost 68,355 66,545 70,738 66,170 69,589 48,842 68,530 -0.17%
-
Net Worth 180,851 177,541 178,142 176,699 180,973 180,723 180,066 0.29%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 180,851 177,541 178,142 176,699 180,973 180,723 180,066 0.29%
NOSH 60,485 60,388 60,387 61,999 60,526 60,442 60,425 0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.94% 2.41% 8.35% 0.67% 0.98% 1.97% 9.46% -
ROE 1.38% 0.70% 3.33% -0.02% 0.19% 0.38% 3.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 117.64 112.92 127.81 107.44 116.11 82.44 125.26 -4.10%
EPS 4.12 2.06 9.81 -0.05 0.57 1.13 10.82 -47.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.94 2.95 2.85 2.99 2.99 2.98 0.22%
Adjusted Per Share Value based on latest NOSH - 61,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 117.80 112.89 127.78 110.28 116.35 82.49 125.31 -4.04%
EPS 4.13 2.06 9.81 -0.05 0.57 1.13 10.82 -47.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9941 2.9393 2.9493 2.9254 2.9962 2.992 2.9811 0.29%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.86 1.92 1.68 1.63 1.50 1.21 1.20 -
P/RPS 1.58 1.70 1.31 1.52 1.29 1.47 0.96 39.52%
P/EPS 45.15 93.20 17.13 -3,260.00 263.16 107.08 11.09 155.62%
EY 2.22 1.07 5.84 -0.03 0.38 0.93 9.02 -60.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.57 0.57 0.50 0.40 0.40 34.04%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 25/05/10 23/02/10 24/11/09 20/08/09 28/05/09 26/02/09 -
Price 1.85 1.96 1.80 1.66 1.65 1.83 1.10 -
P/RPS 1.57 1.74 1.41 1.55 1.42 2.22 0.88 47.25%
P/EPS 44.90 95.15 18.35 -3,320.00 289.47 161.95 10.17 169.85%
EY 2.23 1.05 5.45 -0.03 0.35 0.62 9.84 -62.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.61 0.58 0.55 0.61 0.37 41.21%

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