[MSNIAGA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -81.29%
YoY- -26.41%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 91,096 97,524 77,631 58,323 111,215 69,811 63,431 27.15%
PBT 6,586 2,793 4,089 2,140 8,741 6,143 3,343 56.83%
Tax -1,281 -1,018 -1,227 -642 -2,144 -1,843 -1,003 17.62%
NP 5,305 1,775 2,862 1,498 6,597 4,300 2,340 72.14%
-
NP to SH 4,772 1,320 2,482 1,165 6,228 2,930 1,910 83.61%
-
Tax Rate 19.45% 36.45% 30.01% 30.00% 24.53% 30.00% 30.00% -
Total Cost 85,791 95,749 74,769 56,825 104,618 65,511 61,091 25.27%
-
Net Worth 183,018 179,393 187,246 184,830 183,622 177,612 183,142 -0.04%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 183,018 179,393 187,246 184,830 183,622 177,612 183,142 -0.04%
NOSH 60,402 60,402 60,402 60,402 60,402 60,412 60,443 -0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.82% 1.82% 3.69% 2.57% 5.93% 6.16% 3.69% -
ROE 2.61% 0.74% 1.33% 0.63% 3.39% 1.65% 1.04% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 150.82 161.46 128.52 96.56 184.12 115.56 104.94 27.21%
EPS 7.90 2.19 4.11 1.93 10.31 4.85 3.16 83.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.97 3.10 3.06 3.04 2.94 3.03 0.00%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 150.90 161.55 128.60 96.61 184.23 115.64 105.07 27.15%
EPS 7.90 2.19 4.11 1.93 10.32 4.85 3.16 83.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0317 2.9716 3.1017 3.0617 3.0417 2.9421 3.0337 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.06 2.12 2.11 2.26 2.02 1.82 1.97 -
P/RPS 1.37 1.31 1.64 2.34 1.10 1.57 1.88 -18.94%
P/EPS 26.07 97.01 51.35 117.17 19.59 37.53 62.34 -43.93%
EY 3.84 1.03 1.95 0.85 5.10 2.66 1.60 78.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.68 0.74 0.66 0.62 0.65 3.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 15/08/12 15/05/12 23/02/12 10/11/11 11/08/11 -
Price 2.09 2.10 2.04 2.30 2.18 1.94 1.90 -
P/RPS 1.39 1.30 1.59 2.38 1.18 1.68 1.81 -16.07%
P/EPS 26.45 96.09 49.65 119.25 21.14 40.00 60.13 -42.01%
EY 3.78 1.04 2.01 0.84 4.73 2.50 1.66 72.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.66 0.75 0.72 0.66 0.63 6.22%

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