[MSNIAGA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 119.02%
YoY- -13.49%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 69,811 63,431 53,161 108,543 73,970 71,155 68,188 1.57%
PBT 6,143 3,343 2,972 7,792 3,962 4,000 2,347 89.81%
Tax -1,843 -1,003 -892 -2,177 -1,188 -1,200 -704 89.83%
NP 4,300 2,340 2,080 5,615 2,774 2,800 1,643 89.80%
-
NP to SH 2,930 1,910 1,583 5,125 2,340 2,492 1,244 76.93%
-
Tax Rate 30.00% 30.00% 30.01% 27.94% 29.98% 30.00% 30.00% -
Total Cost 65,511 61,091 51,081 102,928 71,196 68,355 66,545 -1.03%
-
Net Worth 177,612 183,142 180,655 179,495 174,139 180,851 177,541 0.02%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 177,612 183,142 180,655 179,495 174,139 180,851 177,541 0.02%
NOSH 60,412 60,443 60,419 60,436 60,465 60,485 60,388 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.16% 3.69% 3.91% 5.17% 3.75% 3.94% 2.41% -
ROE 1.65% 1.04% 0.88% 2.86% 1.34% 1.38% 0.70% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 115.56 104.94 87.99 179.60 122.34 117.64 112.92 1.55%
EPS 4.85 3.16 2.62 8.48 3.87 4.12 2.06 76.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 3.03 2.99 2.97 2.88 2.99 2.94 0.00%
Adjusted Per Share Value based on latest NOSH - 60,436
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 115.58 105.01 88.01 179.70 122.46 117.80 112.89 1.58%
EPS 4.85 3.16 2.62 8.48 3.87 4.13 2.06 76.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9405 3.0321 2.9909 2.9717 2.883 2.9941 2.9393 0.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.82 1.97 2.02 1.95 1.85 1.86 1.92 -
P/RPS 1.57 1.88 2.30 1.09 1.51 1.58 1.70 -5.16%
P/EPS 37.53 62.34 77.10 23.00 47.80 45.15 93.20 -45.43%
EY 2.66 1.60 1.30 4.35 2.09 2.22 1.07 83.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.68 0.66 0.64 0.62 0.65 -3.09%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 11/08/11 30/05/11 23/02/11 23/11/10 10/08/10 25/05/10 -
Price 1.94 1.90 2.27 1.96 1.86 1.85 1.96 -
P/RPS 1.68 1.81 2.58 1.09 1.52 1.57 1.74 -2.31%
P/EPS 40.00 60.13 86.64 23.11 48.06 44.90 95.15 -43.85%
EY 2.50 1.66 1.15 4.33 2.08 2.23 1.05 78.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.76 0.66 0.65 0.62 0.67 -0.99%

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