[MSNIAGA] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 149.62%
YoY- -4.82%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 60,648 68,027 43,489 72,329 52,870 61,419 43,736 24.32%
PBT 4,205 9,739 3,356 10,066 5,226 8,371 3,014 24.83%
Tax -1,380 -3,067 -1,092 -2,188 -2,070 -2,640 -967 26.72%
NP 2,825 6,672 2,264 7,878 3,156 5,731 2,047 23.93%
-
NP to SH 2,825 6,672 2,264 7,878 3,156 5,731 2,047 23.93%
-
Tax Rate 32.82% 31.49% 32.54% 21.74% 39.61% 31.54% 32.08% -
Total Cost 57,823 61,355 41,225 64,451 49,714 55,688 41,689 24.34%
-
Net Worth 137,628 134,041 134,876 131,801 123,599 120,621 114,391 13.10%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 137,628 134,041 134,876 131,801 123,599 120,621 114,391 13.10%
NOSH 60,363 60,108 60,212 60,183 59,999 60,010 60,205 0.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.66% 9.81% 5.21% 10.89% 5.97% 9.33% 4.68% -
ROE 2.05% 4.98% 1.68% 5.98% 2.55% 4.75% 1.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 100.47 113.17 72.23 120.18 88.12 102.35 72.64 24.11%
EPS 4.68 11.10 3.76 13.09 5.26 9.55 3.40 23.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.23 2.24 2.19 2.06 2.01 1.90 12.91%
Adjusted Per Share Value based on latest NOSH - 60,183
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 100.41 112.62 72.00 119.75 87.53 101.68 72.41 24.32%
EPS 4.68 11.05 3.75 13.04 5.22 9.49 3.39 23.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2785 2.2191 2.233 2.1821 2.0463 1.997 1.8938 13.10%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.82 4.72 3.76 4.50 4.82 5.30 5.10 -
P/RPS 4.80 4.17 5.21 3.74 5.47 5.18 7.02 -22.36%
P/EPS 102.99 42.52 100.00 34.38 91.63 55.50 150.00 -22.15%
EY 0.97 2.35 1.00 2.91 1.09 1.80 0.67 27.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.12 1.68 2.05 2.34 2.64 2.68 -14.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/11/03 01/08/03 29/04/03 25/02/03 11/11/02 01/08/02 29/04/02 -
Price 5.25 4.88 4.02 3.84 4.82 5.20 5.50 -
P/RPS 5.23 4.31 5.57 3.20 5.47 5.08 7.57 -21.83%
P/EPS 112.18 43.96 106.91 29.34 91.63 54.45 161.76 -21.63%
EY 0.89 2.27 0.94 3.41 1.09 1.84 0.62 27.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.19 1.79 1.75 2.34 2.59 2.89 -14.10%

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