[MSNIAGA] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -36.67%
YoY- -290.48%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 245,181 256,341 248,234 263,241 267,753 281,007 302,891 -13.15%
PBT -35,235 -31,166 -17,884 -10,800 -6,402 -2,830 11,760 -
Tax 1,244 1,172 -1,467 -2,295 -2,749 -3,155 -2,858 -
NP -33,991 -29,994 -19,351 -13,095 -9,151 -5,985 8,902 -
-
NP to SH -34,599 -30,591 -20,447 -14,503 -10,612 -7,644 7,250 -
-
Tax Rate - - - - - - 24.30% -
Total Cost 279,172 286,335 267,585 276,336 276,904 286,992 293,989 -3.39%
-
Net Worth 124,428 130,468 150,400 161,273 164,897 166,709 176,373 -20.76%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 124,428 130,468 150,400 161,273 164,897 166,709 176,373 -20.76%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -13.86% -11.70% -7.80% -4.97% -3.42% -2.13% 2.94% -
ROE -27.81% -23.45% -13.59% -8.99% -6.44% -4.59% 4.11% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 405.92 424.39 410.97 435.82 443.29 465.23 501.46 -13.15%
EPS -57.28 -50.65 -33.85 -24.01 -17.57 -12.66 12.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.16 2.49 2.67 2.73 2.76 2.92 -20.76%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 406.14 424.63 411.20 436.06 443.53 465.49 501.74 -13.15%
EPS -57.31 -50.67 -33.87 -24.02 -17.58 -12.66 12.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0611 2.1612 2.4914 2.6715 2.7315 2.7615 2.9216 -20.76%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.35 1.72 1.89 1.94 2.01 2.14 2.22 -
P/RPS 0.33 0.41 0.46 0.45 0.45 0.46 0.44 -17.46%
P/EPS -2.36 -3.40 -5.58 -8.08 -11.44 -16.91 18.50 -
EY -42.43 -29.45 -17.91 -12.38 -8.74 -5.91 5.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.76 0.73 0.74 0.78 0.76 -8.98%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 19/08/14 20/05/14 28/02/14 21/11/13 -
Price 1.30 1.70 1.69 1.92 2.05 2.24 2.21 -
P/RPS 0.32 0.40 0.41 0.44 0.46 0.48 0.44 -19.14%
P/EPS -2.27 -3.36 -4.99 -8.00 -11.67 -17.70 18.41 -
EY -44.06 -29.79 -20.03 -12.51 -8.57 -5.65 5.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.79 0.68 0.72 0.75 0.81 0.76 -11.76%

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