[MSNIAGA] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -60.96%
YoY- 18.29%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 93,708 53,684 72,271 77,717 97,578 60,648 68,027 23.68%
PBT 8,067 2,317 9,231 3,867 9,729 4,205 9,739 -11.75%
Tax -2,720 -789 -2,730 -1,189 -2,869 -1,380 -3,067 -7.65%
NP 5,347 1,528 6,501 2,678 6,860 2,825 6,672 -13.66%
-
NP to SH 5,347 1,528 6,501 2,678 6,860 2,825 6,672 -13.66%
-
Tax Rate 33.72% 34.05% 29.57% 30.75% 29.49% 32.82% 31.49% -
Total Cost 88,361 52,156 65,770 75,039 90,718 57,823 61,355 27.38%
-
Net Worth 160,405 148,572 146,816 148,106 144,970 137,628 134,041 12.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 160,405 148,572 146,816 148,106 144,970 137,628 134,041 12.65%
NOSH 60,530 60,395 60,418 60,451 60,404 60,363 60,108 0.46%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.71% 2.85% 9.00% 3.45% 7.03% 4.66% 9.81% -
ROE 3.33% 1.03% 4.43% 1.81% 4.73% 2.05% 4.98% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 154.81 88.89 119.62 128.56 161.54 100.47 113.17 23.11%
EPS 8.90 2.53 10.76 4.43 11.37 4.68 11.10 -13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.46 2.43 2.45 2.40 2.28 2.23 12.13%
Adjusted Per Share Value based on latest NOSH - 60,451
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 155.14 88.88 119.65 128.67 161.55 100.41 112.62 23.68%
EPS 8.85 2.53 10.76 4.43 11.36 4.68 11.05 -13.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6556 2.4597 2.4307 2.452 2.4001 2.2785 2.2191 12.65%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.54 3.92 3.70 4.54 5.10 4.82 4.72 -
P/RPS 2.29 4.41 3.09 3.53 3.16 4.80 4.17 -32.81%
P/EPS 40.07 154.94 34.39 102.48 44.91 102.99 42.52 -3.86%
EY 2.50 0.65 2.91 0.98 2.23 0.97 2.35 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.59 1.52 1.85 2.12 2.11 2.12 -26.24%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 02/11/04 05/08/04 29/04/04 26/02/04 03/11/03 01/08/03 -
Price 3.34 3.66 3.86 4.30 4.80 5.25 4.88 -
P/RPS 2.16 4.12 3.23 3.34 2.97 5.23 4.31 -36.77%
P/EPS 37.81 144.66 35.87 97.07 42.27 112.18 43.96 -9.51%
EY 2.64 0.69 2.79 1.03 2.37 0.89 2.27 10.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.49 1.59 1.76 2.00 2.30 2.19 -30.70%

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