[MSNIAGA] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
04-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -48.81%
YoY- 2.2%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 103,649 78,533 85,355 54,956 93,708 53,684 72,271 27.09%
PBT 9,630 4,049 6,216 4,036 8,067 2,317 9,231 2.85%
Tax -2,833 -1,185 -1,818 -1,192 -2,720 -789 -2,730 2.49%
NP 6,797 2,864 4,398 2,844 5,347 1,528 6,501 3.00%
-
NP to SH 6,666 2,728 4,264 2,737 5,347 1,528 6,501 1.68%
-
Tax Rate 29.42% 29.27% 29.25% 29.53% 33.72% 34.05% 29.57% -
Total Cost 96,852 75,669 80,957 52,112 88,361 52,156 65,770 29.34%
-
Net Worth 120,769 161,748 166,694 162,528 160,405 148,572 146,816 -12.17%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 120,769 161,748 166,694 162,528 160,405 148,572 146,816 -12.17%
NOSH 60,384 60,353 60,396 60,419 60,530 60,395 60,418 -0.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.56% 3.65% 5.15% 5.18% 5.71% 2.85% 9.00% -
ROE 5.52% 1.69% 2.56% 1.68% 3.33% 1.03% 4.43% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 171.65 130.12 141.32 90.96 154.81 88.89 119.62 27.13%
EPS 11.04 4.52 7.06 4.53 8.90 2.53 10.76 1.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.68 2.76 2.69 2.65 2.46 2.43 -12.14%
Adjusted Per Share Value based on latest NOSH - 60,419
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 171.69 130.09 141.39 91.03 155.23 88.93 119.72 27.08%
EPS 11.04 4.52 7.06 4.53 8.86 2.53 10.77 1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0005 2.6794 2.7613 2.6923 2.6571 2.4611 2.432 -12.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.66 2.53 2.68 3.00 3.54 3.92 3.70 -
P/RPS 1.55 1.94 1.90 3.30 2.29 4.41 3.09 -36.78%
P/EPS 24.10 55.97 37.96 66.23 40.07 154.94 34.39 -21.05%
EY 4.15 1.79 2.63 1.51 2.50 0.65 2.91 26.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.94 0.97 1.12 1.34 1.59 1.52 -8.49%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/10/05 05/08/05 04/05/05 25/02/05 02/11/04 05/08/04 -
Price 2.75 2.58 2.66 2.80 3.34 3.66 3.86 -
P/RPS 1.60 1.98 1.88 3.08 2.16 4.12 3.23 -37.31%
P/EPS 24.91 57.08 37.68 61.81 37.81 144.66 35.87 -21.52%
EY 4.01 1.75 2.65 1.62 2.64 0.69 2.79 27.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.96 0.96 1.04 1.26 1.49 1.59 -8.98%

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