[MSNIAGA] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -49.61%
YoY- -300.2%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 223,968 236,009 245,181 256,341 248,234 263,241 267,753 -11.21%
PBT -35,963 -37,215 -35,235 -31,166 -17,884 -10,800 -6,402 215.67%
Tax 1,121 1,157 1,244 1,172 -1,467 -2,295 -2,749 -
NP -34,842 -36,058 -33,991 -29,994 -19,351 -13,095 -9,151 143.63%
-
NP to SH -35,752 -36,816 -34,599 -30,591 -20,447 -14,503 -10,612 124.56%
-
Tax Rate - - - - - - - -
Total Cost 258,810 272,067 279,172 286,335 267,585 276,336 276,904 -4.40%
-
Net Worth 114,763 118,991 124,428 130,468 150,400 161,273 164,897 -21.44%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 114,763 118,991 124,428 130,468 150,400 161,273 164,897 -21.44%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -15.56% -15.28% -13.86% -11.70% -7.80% -4.97% -3.42% -
ROE -31.15% -30.94% -27.81% -23.45% -13.59% -8.99% -6.44% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 370.80 390.73 405.92 424.39 410.97 435.82 443.29 -11.21%
EPS -59.19 -60.95 -57.28 -50.65 -33.85 -24.01 -17.57 124.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.97 2.06 2.16 2.49 2.67 2.73 -21.44%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 371.00 390.95 406.14 424.63 411.20 436.06 443.53 -11.21%
EPS -59.22 -60.99 -57.31 -50.67 -33.87 -24.02 -17.58 124.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9011 1.9711 2.0611 2.1612 2.4914 2.6715 2.7315 -21.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.03 1.10 1.35 1.72 1.89 1.94 2.01 -
P/RPS 0.28 0.28 0.33 0.41 0.46 0.45 0.45 -27.09%
P/EPS -1.74 -1.80 -2.36 -3.40 -5.58 -8.08 -11.44 -71.47%
EY -57.47 -55.41 -42.43 -29.45 -17.91 -12.38 -8.74 250.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.66 0.80 0.76 0.73 0.74 -18.93%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 19/08/14 20/05/14 -
Price 1.09 1.10 1.30 1.70 1.69 1.92 2.05 -
P/RPS 0.29 0.28 0.32 0.40 0.41 0.44 0.46 -26.45%
P/EPS -1.84 -1.80 -2.27 -3.36 -4.99 -8.00 -11.67 -70.78%
EY -54.30 -55.41 -44.06 -29.79 -20.03 -12.51 -8.57 242.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.63 0.79 0.68 0.72 0.75 -16.70%

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