[MSNIAGA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 249.93%
YoY- -22.06%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 78,533 85,355 54,956 93,708 53,684 72,271 77,717 0.69%
PBT 4,049 6,216 4,036 8,067 2,317 9,231 3,867 3.11%
Tax -1,185 -1,818 -1,192 -2,720 -789 -2,730 -1,189 -0.22%
NP 2,864 4,398 2,844 5,347 1,528 6,501 2,678 4.57%
-
NP to SH 2,728 4,264 2,737 5,347 1,528 6,501 2,678 1.23%
-
Tax Rate 29.27% 29.25% 29.53% 33.72% 34.05% 29.57% 30.75% -
Total Cost 75,669 80,957 52,112 88,361 52,156 65,770 75,039 0.55%
-
Net Worth 161,748 166,694 162,528 160,405 148,572 146,816 148,106 6.04%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 161,748 166,694 162,528 160,405 148,572 146,816 148,106 6.04%
NOSH 60,353 60,396 60,419 60,530 60,395 60,418 60,451 -0.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.65% 5.15% 5.18% 5.71% 2.85% 9.00% 3.45% -
ROE 1.69% 2.56% 1.68% 3.33% 1.03% 4.43% 1.81% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 130.12 141.32 90.96 154.81 88.89 119.62 128.56 0.80%
EPS 4.52 7.06 4.53 8.90 2.53 10.76 4.43 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.76 2.69 2.65 2.46 2.43 2.45 6.15%
Adjusted Per Share Value based on latest NOSH - 60,530
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 130.02 141.31 90.98 155.14 88.88 119.65 128.67 0.69%
EPS 4.52 7.06 4.53 8.85 2.53 10.76 4.43 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6779 2.7598 2.6908 2.6556 2.4597 2.4307 2.452 6.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.53 2.68 3.00 3.54 3.92 3.70 4.54 -
P/RPS 1.94 1.90 3.30 2.29 4.41 3.09 3.53 -32.88%
P/EPS 55.97 37.96 66.23 40.07 154.94 34.39 102.48 -33.15%
EY 1.79 2.63 1.51 2.50 0.65 2.91 0.98 49.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 1.12 1.34 1.59 1.52 1.85 -36.29%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/10/05 05/08/05 04/05/05 25/02/05 02/11/04 05/08/04 29/04/04 -
Price 2.58 2.66 2.80 3.34 3.66 3.86 4.30 -
P/RPS 1.98 1.88 3.08 2.16 4.12 3.23 3.34 -29.40%
P/EPS 57.08 37.68 61.81 37.81 144.66 35.87 97.07 -29.78%
EY 1.75 2.65 1.62 2.64 0.69 2.79 1.03 42.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.04 1.26 1.49 1.59 1.76 -33.21%

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