[MSNIAGA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -36.62%
YoY- -621.76%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 49,469 49,009 77,319 60,212 58,641 60,169 69,212 -20.10%
PBT -5,665 -5,316 -21,286 -4,948 -3,685 -1,247 -8,004 -20.63%
Tax 175 -150 1,061 71 262 -222 -1,578 -
NP -5,490 -5,466 -20,225 -4,877 -3,423 -1,469 -9,582 -31.08%
-
NP to SH -5,868 -5,694 -20,266 -4,988 -3,651 -1,686 -10,122 -30.54%
-
Tax Rate - - - - - - - -
Total Cost 54,959 54,475 97,544 65,089 62,064 61,638 78,794 -21.40%
-
Net Worth 118,991 124,428 130,468 150,400 161,273 164,897 166,709 -20.18%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 118,991 124,428 130,468 150,400 161,273 164,897 166,709 -20.18%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -11.10% -11.15% -26.16% -8.10% -5.84% -2.44% -13.84% -
ROE -4.93% -4.58% -15.53% -3.32% -2.26% -1.02% -6.07% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 81.90 81.14 128.01 99.69 97.08 99.61 114.59 -20.11%
EPS -9.71 -9.43 -33.55 -8.26 -6.04 -2.79 -16.76 -30.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 2.06 2.16 2.49 2.67 2.73 2.76 -20.18%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 81.94 81.18 128.08 99.74 97.14 99.67 114.65 -20.11%
EPS -9.72 -9.43 -33.57 -8.26 -6.05 -2.79 -16.77 -30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9711 2.0611 2.1612 2.4914 2.6715 2.7315 2.7615 -20.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.10 1.35 1.72 1.89 1.94 2.01 2.14 -
P/RPS 1.34 1.66 1.34 1.90 2.00 2.02 1.87 -19.97%
P/EPS -11.32 -14.32 -5.13 -22.89 -32.10 -72.01 -12.77 -7.74%
EY -8.83 -6.98 -19.51 -4.37 -3.12 -1.39 -7.83 8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.80 0.76 0.73 0.74 0.78 -19.86%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 19/08/14 20/05/14 28/02/14 -
Price 1.10 1.30 1.70 1.69 1.92 2.05 2.24 -
P/RPS 1.34 1.60 1.33 1.70 1.98 2.06 1.95 -22.18%
P/EPS -11.32 -13.79 -5.07 -20.46 -31.76 -73.44 -13.37 -10.52%
EY -8.83 -7.25 -19.74 -4.89 -3.15 -1.36 -7.48 11.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.79 0.68 0.72 0.75 0.81 -21.86%

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