[MSNIAGA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 158.31%
YoY- -26.57%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 85,769 108,549 42,591 87,536 80,065 84,702 63,923 21.62%
PBT 5,278 3,985 -2,011 7,448 3,350 9,099 2,652 58.15%
Tax -1,583 -1,195 603 -2,516 -1,021 -2,693 -756 63.59%
NP 3,695 2,790 -1,408 4,932 2,329 6,406 1,896 55.95%
-
NP to SH 3,457 2,403 -1,748 4,895 1,895 6,197 1,740 57.97%
-
Tax Rate 29.99% 29.99% - 33.78% 30.48% 29.60% 28.51% -
Total Cost 82,074 105,759 43,999 82,604 77,736 78,296 62,027 20.50%
-
Net Worth 169,223 173,885 172,380 173,440 170,791 177,574 171,583 -0.91%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 169,223 173,885 172,380 173,440 170,791 177,574 171,583 -0.91%
NOSH 60,437 60,376 60,484 60,432 60,350 60,399 60,416 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.31% 2.57% -3.31% 5.63% 2.91% 7.56% 2.97% -
ROE 2.04% 1.38% -1.01% 2.82% 1.11% 3.49% 1.01% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 141.91 179.79 70.42 144.85 132.67 140.24 105.80 21.60%
EPS 5.72 3.98 -2.89 8.10 3.14 10.26 2.88 57.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.88 2.85 2.87 2.83 2.94 2.84 -0.94%
Adjusted Per Share Value based on latest NOSH - 60,432
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 142.00 179.71 70.51 144.92 132.55 140.23 105.83 21.63%
EPS 5.72 3.98 -2.89 8.10 3.14 10.26 2.88 57.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8016 2.8788 2.8539 2.8714 2.8276 2.9399 2.8407 -0.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.88 2.36 2.46 2.70 2.52 2.60 2.55 -
P/RPS 1.32 1.31 3.49 1.86 1.90 1.85 2.41 -33.03%
P/EPS 32.87 59.30 -85.12 33.33 80.25 25.34 88.54 -48.31%
EY 3.04 1.69 -1.17 3.00 1.25 3.95 1.13 93.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.86 0.94 0.89 0.88 0.90 -17.84%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 28/05/07 28/02/07 17/11/06 11/08/06 08/05/06 -
Price 1.72 2.10 2.58 2.55 2.59 2.53 2.93 -
P/RPS 1.21 1.17 3.66 1.76 1.95 1.80 2.77 -42.39%
P/EPS 30.07 52.76 -89.27 31.48 82.48 24.66 101.74 -55.59%
EY 3.33 1.90 -1.12 3.18 1.21 4.06 0.98 125.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.91 0.89 0.92 0.86 1.03 -29.45%

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