[MSNIAGA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -69.11%
YoY- 27.25%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 111,215 69,811 63,431 53,161 108,543 73,970 71,155 34.57%
PBT 8,741 6,143 3,343 2,972 7,792 3,962 4,000 68.15%
Tax -2,144 -1,843 -1,003 -892 -2,177 -1,188 -1,200 47.08%
NP 6,597 4,300 2,340 2,080 5,615 2,774 2,800 76.78%
-
NP to SH 6,228 2,930 1,910 1,583 5,125 2,340 2,492 83.85%
-
Tax Rate 24.53% 30.00% 30.00% 30.01% 27.94% 29.98% 30.00% -
Total Cost 104,618 65,511 61,091 51,081 102,928 71,196 68,355 32.70%
-
Net Worth 183,622 177,612 183,142 180,655 179,495 174,139 180,851 1.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 183,622 177,612 183,142 180,655 179,495 174,139 180,851 1.01%
NOSH 60,402 60,412 60,443 60,419 60,436 60,465 60,485 -0.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.93% 6.16% 3.69% 3.91% 5.17% 3.75% 3.94% -
ROE 3.39% 1.65% 1.04% 0.88% 2.86% 1.34% 1.38% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 184.12 115.56 104.94 87.99 179.60 122.34 117.64 34.69%
EPS 10.31 4.85 3.16 2.62 8.48 3.87 4.12 84.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.94 3.03 2.99 2.97 2.88 2.99 1.10%
Adjusted Per Share Value based on latest NOSH - 60,419
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 184.12 115.58 105.01 88.01 179.70 122.46 117.80 34.57%
EPS 10.31 4.85 3.16 2.62 8.48 3.87 4.13 83.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.9405 3.0321 2.9909 2.9717 2.883 2.9941 1.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.02 1.82 1.97 2.02 1.95 1.85 1.86 -
P/RPS 1.10 1.57 1.88 2.30 1.09 1.51 1.58 -21.39%
P/EPS 19.59 37.53 62.34 77.10 23.00 47.80 45.15 -42.60%
EY 5.10 2.66 1.60 1.30 4.35 2.09 2.22 73.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.65 0.68 0.66 0.64 0.62 4.24%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 10/11/11 11/08/11 30/05/11 23/02/11 23/11/10 10/08/10 -
Price 2.18 1.94 1.90 2.27 1.96 1.86 1.85 -
P/RPS 1.18 1.68 1.81 2.58 1.09 1.52 1.57 -17.29%
P/EPS 21.14 40.00 60.13 86.64 23.11 48.06 44.90 -39.39%
EY 4.73 2.50 1.66 1.15 4.33 2.08 2.23 64.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.63 0.76 0.66 0.65 0.62 10.45%

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