[MSNIAGA] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 91.29%
YoY- 18.33%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 52,870 61,419 43,736 81,267 64,273 60,111 42,610 15.45%
PBT 5,226 8,371 3,014 11,284 6,263 6,559 2,280 73.75%
Tax -2,070 -2,640 -967 -3,007 -1,936 -2,050 -756 95.59%
NP 3,156 5,731 2,047 8,277 4,327 4,509 1,524 62.39%
-
NP to SH 3,156 5,731 2,047 8,277 4,327 4,509 1,524 62.39%
-
Tax Rate 39.61% 31.54% 32.08% 26.65% 30.91% 31.25% 33.16% -
Total Cost 49,714 55,688 41,689 72,990 59,946 55,602 41,086 13.53%
-
Net Worth 123,599 120,621 114,391 112,159 109,977 105,811 102,412 13.34%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 9,596 - - - -
Div Payout % - - - 115.94% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 123,599 120,621 114,391 112,159 109,977 105,811 102,412 13.34%
NOSH 59,999 60,010 60,205 59,978 60,097 60,120 60,960 -1.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.97% 9.33% 4.68% 10.18% 6.73% 7.50% 3.58% -
ROE 2.55% 4.75% 1.79% 7.38% 3.93% 4.26% 1.49% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 88.12 102.35 72.64 135.49 106.95 99.99 69.90 16.68%
EPS 5.26 9.55 3.40 13.80 7.20 7.50 2.50 64.12%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 2.06 2.01 1.90 1.87 1.83 1.76 1.68 14.54%
Adjusted Per Share Value based on latest NOSH - 59,978
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 87.53 101.68 72.41 134.54 106.41 99.52 70.54 15.45%
EPS 5.22 9.49 3.39 13.70 7.16 7.46 2.52 62.42%
DPS 0.00 0.00 0.00 15.89 0.00 0.00 0.00 -
NAPS 2.0463 1.997 1.8938 1.8569 1.8208 1.7518 1.6955 13.34%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 4.82 5.30 5.10 4.38 3.64 3.28 4.02 -
P/RPS 5.47 5.18 7.02 3.23 3.40 3.28 5.75 -3.27%
P/EPS 91.63 55.50 150.00 31.74 50.56 43.73 160.80 -31.24%
EY 1.09 1.80 0.67 3.15 1.98 2.29 0.62 45.61%
DY 0.00 0.00 0.00 3.65 0.00 0.00 0.00 -
P/NAPS 2.34 2.64 2.68 2.34 1.99 1.86 2.39 -1.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 01/08/02 29/04/02 20/02/02 05/11/01 02/08/01 02/05/01 -
Price 4.82 5.20 5.50 4.50 3.56 4.16 3.94 -
P/RPS 5.47 5.08 7.57 3.32 3.33 4.16 5.64 -2.01%
P/EPS 91.63 54.45 161.76 32.61 49.44 55.47 157.60 -30.31%
EY 1.09 1.84 0.62 3.07 2.02 1.80 0.63 44.07%
DY 0.00 0.00 0.00 3.56 0.00 0.00 0.00 -
P/NAPS 2.34 2.59 2.89 2.41 1.95 2.36 2.35 -0.28%

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