[MSNIAGA] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 45.38%
YoY- 36.16%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 215,192 210,265 205,557 204,907 223,968 236,009 245,181 -8.30%
PBT 3,982 -2,092 -9,681 -15,508 -35,963 -37,215 -35,235 -
Tax -3,360 -3,153 -2,848 -2,848 1,121 1,157 1,244 -
NP 622 -5,245 -12,529 -18,356 -34,842 -36,058 -33,991 -
-
NP to SH -345 -6,248 -13,711 -19,529 -35,752 -36,816 -34,599 -95.32%
-
Tax Rate 84.38% - - - - - - -
Total Cost 214,570 215,510 218,086 223,263 258,810 272,067 279,172 -16.05%
-
Net Worth 114,938 112,951 111,363 111,139 114,763 118,991 124,428 -5.13%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 114,938 112,951 111,363 111,139 114,763 118,991 124,428 -5.13%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.29% -2.49% -6.10% -8.96% -15.56% -15.28% -13.86% -
ROE -0.30% -5.53% -12.31% -17.57% -31.15% -30.94% -27.81% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 356.27 348.11 340.31 339.24 370.80 390.73 405.92 -8.30%
EPS -0.57 -10.34 -22.70 -32.33 -59.19 -60.95 -57.28 -95.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9029 1.87 1.8437 1.84 1.90 1.97 2.06 -5.13%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 356.46 348.30 340.50 339.43 371.00 390.95 406.14 -8.30%
EPS -0.57 -10.35 -22.71 -32.35 -59.22 -60.99 -57.31 -95.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.904 1.871 1.8447 1.841 1.9011 1.9711 2.0611 -5.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.20 0.90 0.91 1.07 1.03 1.10 1.35 -
P/RPS 0.34 0.26 0.27 0.32 0.28 0.28 0.33 2.00%
P/EPS -210.09 -8.70 -4.01 -3.31 -1.74 -1.80 -2.36 1877.47%
EY -0.48 -11.49 -24.94 -30.22 -57.47 -55.41 -42.43 -94.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.49 0.58 0.54 0.56 0.66 -3.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 01/11/16 03/08/16 03/05/16 29/02/16 27/11/15 28/08/15 29/05/15 -
Price 1.10 0.85 0.95 0.97 1.09 1.10 1.30 -
P/RPS 0.31 0.24 0.28 0.29 0.29 0.28 0.32 -2.08%
P/EPS -192.59 -8.22 -4.19 -3.00 -1.84 -1.80 -2.27 1815.25%
EY -0.52 -12.17 -23.89 -33.33 -54.30 -55.41 -44.06 -94.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.45 0.52 0.53 0.57 0.56 0.63 -5.34%

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