[MSNIAGA] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -92.29%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 49,730 53,234 40,276 37,638 60,483 61,269 60,241 -11.96%
PBT -10,852 1,707 328 928 7,421 3,572 2,450 -
Tax 153 -140 -79 -71 2,444 -194 -137 -
NP -10,699 1,567 249 857 9,865 3,378 2,313 -
-
NP to SH -10,900 1,346 128 746 9,674 3,168 2,114 -
-
Tax Rate - 8.20% 24.09% 7.65% -32.93% 5.43% 5.59% -
Total Cost 60,429 51,667 40,027 36,781 50,618 57,891 57,928 2.85%
-
Net Worth 114,902 125,454 128,940 128,813 126,971 117,294 117,149 -1.27%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 4,832 - - - -
Div Payout % - - - 647.74% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 114,902 125,454 128,940 128,813 126,971 117,294 117,149 -1.27%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -21.51% 2.94% 0.62% 2.28% 16.31% 5.51% 3.84% -
ROE -9.49% 1.07% 0.10% 0.58% 7.62% 2.70% 1.80% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 82.33 88.13 66.68 62.31 100.13 101.44 99.73 -11.96%
EPS -18.05 2.23 0.21 1.24 16.02 5.24 3.50 -
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.9023 2.077 2.1347 2.1326 2.1021 1.9419 1.9395 -1.27%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 82.33 88.13 66.68 62.31 100.13 101.44 99.73 -11.96%
EPS -18.05 2.23 0.21 1.24 16.02 5.24 3.50 -
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.9023 2.077 2.1347 2.1326 2.1021 1.9419 1.9395 -1.27%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.15 1.07 1.10 1.18 1.23 1.23 1.25 -
P/RPS 1.40 1.21 1.65 1.89 1.23 1.21 1.25 7.82%
P/EPS -6.37 48.02 519.08 95.54 7.68 23.45 35.72 -
EY -15.69 2.08 0.19 1.05 13.02 4.26 2.80 -
DY 0.00 0.00 0.00 6.78 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.52 0.55 0.59 0.63 0.64 -4.20%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 31/05/18 28/02/18 20/11/17 08/08/17 -
Price 1.78 1.15 1.10 1.18 1.24 1.22 1.39 -
P/RPS 2.16 1.30 1.65 1.89 1.24 1.20 1.39 34.05%
P/EPS -9.86 51.61 519.08 95.54 7.74 23.26 39.72 -
EY -10.14 1.94 0.19 1.05 12.92 4.30 2.52 -
DY 0.00 0.00 0.00 6.78 0.00 0.00 0.00 -
P/NAPS 0.94 0.55 0.52 0.55 0.59 0.63 0.72 19.39%

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