[MSNIAGA] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -71.26%
YoY- 10.6%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 97,578 60,648 68,027 43,489 72,329 52,870 61,419 36.03%
PBT 9,729 4,205 9,739 3,356 10,066 5,226 8,371 10.51%
Tax -2,869 -1,380 -3,067 -1,092 -2,188 -2,070 -2,640 5.68%
NP 6,860 2,825 6,672 2,264 7,878 3,156 5,731 12.69%
-
NP to SH 6,860 2,825 6,672 2,264 7,878 3,156 5,731 12.69%
-
Tax Rate 29.49% 32.82% 31.49% 32.54% 21.74% 39.61% 31.54% -
Total Cost 90,718 57,823 61,355 41,225 64,451 49,714 55,688 38.32%
-
Net Worth 144,970 137,628 134,041 134,876 131,801 123,599 120,621 13.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 144,970 137,628 134,041 134,876 131,801 123,599 120,621 13.00%
NOSH 60,404 60,363 60,108 60,212 60,183 59,999 60,010 0.43%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.03% 4.66% 9.81% 5.21% 10.89% 5.97% 9.33% -
ROE 4.73% 2.05% 4.98% 1.68% 5.98% 2.55% 4.75% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 161.54 100.47 113.17 72.23 120.18 88.12 102.35 35.44%
EPS 11.37 4.68 11.10 3.76 13.09 5.26 9.55 12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.28 2.23 2.24 2.19 2.06 2.01 12.51%
Adjusted Per Share Value based on latest NOSH - 60,212
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 161.55 100.41 112.62 72.00 119.75 87.53 101.68 36.04%
EPS 11.36 4.68 11.05 3.75 13.04 5.22 9.49 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4001 2.2785 2.2191 2.233 2.1821 2.0463 1.997 13.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.10 4.82 4.72 3.76 4.50 4.82 5.30 -
P/RPS 3.16 4.80 4.17 5.21 3.74 5.47 5.18 -28.00%
P/EPS 44.91 102.99 42.52 100.00 34.38 91.63 55.50 -13.13%
EY 2.23 0.97 2.35 1.00 2.91 1.09 1.80 15.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.11 2.12 1.68 2.05 2.34 2.64 -13.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 03/11/03 01/08/03 29/04/03 25/02/03 11/11/02 01/08/02 -
Price 4.80 5.25 4.88 4.02 3.84 4.82 5.20 -
P/RPS 2.97 5.23 4.31 5.57 3.20 5.47 5.08 -30.01%
P/EPS 42.27 112.18 43.96 106.91 29.34 91.63 54.45 -15.49%
EY 2.37 0.89 2.27 0.94 3.41 1.09 1.84 18.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.30 2.19 1.79 1.75 2.34 2.59 -15.79%

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