[MSNIAGA] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 144.35%
YoY- 24.67%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 80,065 84,702 63,923 103,649 78,533 85,355 54,956 28.48%
PBT 3,350 9,099 2,652 9,630 4,049 6,216 4,036 -11.66%
Tax -1,021 -2,693 -756 -2,833 -1,185 -1,818 -1,192 -9.79%
NP 2,329 6,406 1,896 6,797 2,864 4,398 2,844 -12.45%
-
NP to SH 1,895 6,197 1,740 6,666 2,728 4,264 2,737 -21.71%
-
Tax Rate 30.48% 29.60% 28.51% 29.42% 29.27% 29.25% 29.53% -
Total Cost 77,736 78,296 62,027 96,852 75,669 80,957 52,112 30.52%
-
Net Worth 170,791 177,574 171,583 120,769 161,748 166,694 162,528 3.35%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 170,791 177,574 171,583 120,769 161,748 166,694 162,528 3.35%
NOSH 60,350 60,399 60,416 60,384 60,353 60,396 60,419 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.91% 7.56% 2.97% 6.56% 3.65% 5.15% 5.18% -
ROE 1.11% 3.49% 1.01% 5.52% 1.69% 2.56% 1.68% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 132.67 140.24 105.80 171.65 130.12 141.32 90.96 28.58%
EPS 3.14 10.26 2.88 11.04 4.52 7.06 4.53 -21.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.94 2.84 2.00 2.68 2.76 2.69 3.43%
Adjusted Per Share Value based on latest NOSH - 60,384
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 132.55 140.23 105.83 171.60 130.02 141.31 90.98 28.48%
EPS 3.14 10.26 2.88 11.04 4.52 7.06 4.53 -21.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8276 2.9399 2.8407 1.9994 2.6779 2.7598 2.6908 3.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.52 2.60 2.55 2.66 2.53 2.68 3.00 -
P/RPS 1.90 1.85 2.41 1.55 1.94 1.90 3.30 -30.76%
P/EPS 80.25 25.34 88.54 24.10 55.97 37.96 66.23 13.64%
EY 1.25 3.95 1.13 4.15 1.79 2.63 1.51 -11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.88 0.90 1.33 0.94 0.97 1.12 -14.19%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 11/08/06 08/05/06 24/02/06 25/10/05 05/08/05 04/05/05 -
Price 2.59 2.53 2.93 2.75 2.58 2.66 2.80 -
P/RPS 1.95 1.80 2.77 1.60 1.98 1.88 3.08 -26.24%
P/EPS 82.48 24.66 101.74 24.91 57.08 37.68 61.81 21.18%
EY 1.21 4.06 0.98 4.01 1.75 2.65 1.62 -17.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 1.03 1.38 0.96 0.96 1.04 -7.84%

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