[MSNIAGA] QoQ Quarter Result on 31-Dec-2000 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
19-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 91.17%
YoY- -11.08%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 64,273 60,111 42,610 99,250 52,093 46,487 31,549 60.63%
PBT 6,263 6,559 2,280 9,421 5,057 5,022 1,636 144.51%
Tax -1,936 -2,050 -756 -2,426 -1,398 -1,495 -510 143.14%
NP 4,327 4,509 1,524 6,995 3,659 3,527 1,126 145.13%
-
NP to SH 4,327 4,509 1,524 6,995 3,659 3,527 1,126 145.13%
-
Tax Rate 30.91% 31.25% 33.16% 25.75% 27.64% 29.77% 31.17% -
Total Cost 59,946 55,602 41,086 92,255 48,434 42,960 30,423 57.10%
-
Net Worth 109,977 105,811 102,412 99,302 97,773 93,854 89,487 14.72%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 5,982 - - - -
Div Payout % - - - 85.52% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 109,977 105,811 102,412 99,302 97,773 93,854 89,487 14.72%
NOSH 60,097 60,120 60,960 59,820 59,983 59,779 59,263 0.93%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.73% 7.50% 3.58% 7.05% 7.02% 7.59% 3.57% -
ROE 3.93% 4.26% 1.49% 7.04% 3.74% 3.76% 1.26% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 106.95 99.99 69.90 165.91 86.85 77.76 53.24 59.13%
EPS 7.20 7.50 2.50 11.70 6.10 5.90 1.90 142.86%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.83 1.76 1.68 1.66 1.63 1.57 1.51 13.65%
Adjusted Per Share Value based on latest NOSH - 59,820
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 106.41 99.52 70.54 164.32 86.24 76.96 52.23 60.63%
EPS 7.16 7.46 2.52 11.58 6.06 5.84 1.86 145.42%
DPS 0.00 0.00 0.00 9.90 0.00 0.00 0.00 -
NAPS 1.8208 1.7518 1.6955 1.644 1.6187 1.5538 1.4815 14.72%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.64 3.28 4.02 4.42 6.60 10.00 15.90 -
P/RPS 3.40 3.28 5.75 2.66 7.60 12.86 29.87 -76.48%
P/EPS 50.56 43.73 160.80 37.80 108.20 169.49 836.84 -84.57%
EY 1.98 2.29 0.62 2.65 0.92 0.59 0.12 547.01%
DY 0.00 0.00 0.00 2.26 0.00 0.00 0.00 -
P/NAPS 1.99 1.86 2.39 2.66 4.05 6.37 10.53 -67.03%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 05/11/01 02/08/01 02/05/01 19/02/01 13/11/00 13/11/00 13/11/00 -
Price 3.56 4.16 3.94 4.80 6.95 6.95 6.95 -
P/RPS 3.33 4.16 5.64 2.89 8.00 8.94 13.06 -59.75%
P/EPS 49.44 55.47 157.60 41.05 113.93 117.80 365.79 -73.63%
EY 2.02 1.80 0.63 2.44 0.88 0.85 0.27 282.05%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.95 2.36 2.35 2.89 4.26 4.43 4.60 -43.53%

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