[MSNIAGA] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 205.37%
YoY- 2230.84%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 53,234 40,276 37,638 60,483 61,269 60,241 44,262 13.08%
PBT 1,707 328 928 7,421 3,572 2,450 1,115 32.79%
Tax -140 -79 -71 2,444 -194 -137 -95 29.46%
NP 1,567 249 857 9,865 3,378 2,313 1,020 33.10%
-
NP to SH 1,346 128 746 9,674 3,168 2,114 876 33.12%
-
Tax Rate 8.20% 24.09% 7.65% -32.93% 5.43% 5.59% 8.52% -
Total Cost 51,667 40,027 36,781 50,618 57,891 57,928 43,242 12.58%
-
Net Worth 125,454 128,940 128,813 126,971 117,294 117,149 115,035 5.94%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 4,832 - - - - -
Div Payout % - - 647.74% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 125,454 128,940 128,813 126,971 117,294 117,149 115,035 5.94%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.94% 0.62% 2.28% 16.31% 5.51% 3.84% 2.30% -
ROE 1.07% 0.10% 0.58% 7.62% 2.70% 1.80% 0.76% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 88.13 66.68 62.31 100.13 101.44 99.73 73.28 13.07%
EPS 2.23 0.21 1.24 16.02 5.24 3.50 1.45 33.20%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.077 2.1347 2.1326 2.1021 1.9419 1.9395 1.9045 5.94%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 88.13 66.68 62.31 100.13 101.44 99.73 73.28 13.07%
EPS 2.23 0.21 1.24 16.02 5.24 3.50 1.45 33.20%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.077 2.1347 2.1326 2.1021 1.9419 1.9395 1.9045 5.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.07 1.10 1.18 1.23 1.23 1.25 1.05 -
P/RPS 1.21 1.65 1.89 1.23 1.21 1.25 1.43 -10.53%
P/EPS 48.02 519.08 95.54 7.68 23.45 35.72 72.40 -23.92%
EY 2.08 0.19 1.05 13.02 4.26 2.80 1.38 31.42%
DY 0.00 0.00 6.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.55 0.59 0.63 0.64 0.55 -3.66%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 31/05/18 28/02/18 20/11/17 08/08/17 31/05/17 -
Price 1.15 1.10 1.18 1.24 1.22 1.39 1.11 -
P/RPS 1.30 1.65 1.89 1.24 1.20 1.39 1.51 -9.49%
P/EPS 51.61 519.08 95.54 7.74 23.26 39.72 76.54 -23.08%
EY 1.94 0.19 1.05 12.92 4.30 2.52 1.31 29.89%
DY 0.00 0.00 6.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.55 0.59 0.63 0.72 0.58 -3.47%

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