[MSNIAGA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -79.0%
YoY- 82.14%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 108,543 73,970 71,155 68,188 77,182 66,613 70,275 33.51%
PBT 7,792 3,962 4,000 2,347 9,128 633 981 296.59%
Tax -2,177 -1,188 -1,200 -704 -2,684 -190 -295 277.66%
NP 5,615 2,774 2,800 1,643 6,444 443 686 304.59%
-
NP to SH 5,125 2,340 2,492 1,244 5,924 -31 345 501.33%
-
Tax Rate 27.94% 29.98% 30.00% 30.00% 29.40% 30.02% 30.07% -
Total Cost 102,928 71,196 68,355 66,545 70,738 66,170 69,589 29.72%
-
Net Worth 179,495 174,139 180,851 177,541 178,142 176,699 180,973 -0.54%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 179,495 174,139 180,851 177,541 178,142 176,699 180,973 -0.54%
NOSH 60,436 60,465 60,485 60,388 60,387 61,999 60,526 -0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.17% 3.75% 3.94% 2.41% 8.35% 0.67% 0.98% -
ROE 2.86% 1.34% 1.38% 0.70% 3.33% -0.02% 0.19% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 179.60 122.34 117.64 112.92 127.81 107.44 116.11 33.64%
EPS 8.48 3.87 4.12 2.06 9.81 -0.05 0.57 501.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.88 2.99 2.94 2.95 2.85 2.99 -0.44%
Adjusted Per Share Value based on latest NOSH - 60,388
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 179.70 122.46 117.80 112.89 127.78 110.28 116.35 33.50%
EPS 8.48 3.87 4.13 2.06 9.81 -0.05 0.57 501.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9717 2.883 2.9941 2.9393 2.9493 2.9254 2.9962 -0.54%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.95 1.85 1.86 1.92 1.68 1.63 1.50 -
P/RPS 1.09 1.51 1.58 1.70 1.31 1.52 1.29 -10.59%
P/EPS 23.00 47.80 45.15 93.20 17.13 -3,260.00 263.16 -80.21%
EY 4.35 2.09 2.22 1.07 5.84 -0.03 0.38 405.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.62 0.65 0.57 0.57 0.50 20.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 10/08/10 25/05/10 23/02/10 24/11/09 20/08/09 -
Price 1.96 1.86 1.85 1.96 1.80 1.66 1.65 -
P/RPS 1.09 1.52 1.57 1.74 1.41 1.55 1.42 -16.12%
P/EPS 23.11 48.06 44.90 95.15 18.35 -3,320.00 289.47 -81.37%
EY 4.33 2.08 2.23 1.05 5.45 -0.03 0.35 432.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.62 0.67 0.61 0.58 0.55 12.88%

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