[MSC] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 6.76%
YoY- 107.74%
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,877,741 2,055,418 2,276,367 2,606,301 2,393,922 2,127,870 1,913,143 -1.23%
PBT -60,208 -62,782 -28,158 133,420 127,749 136,352 120,995 -
Tax -8,876 -10,106 -18,629 -46,328 -45,672 -46,878 -42,779 -64.98%
NP -69,084 -72,888 -46,787 87,092 82,077 89,474 78,216 -
-
NP to SH -63,273 -67,235 -46,337 75,937 71,129 76,240 67,441 -
-
Tax Rate - - - 34.72% 35.75% 34.38% 35.36% -
Total Cost 1,946,825 2,128,306 2,323,154 2,519,209 2,311,845 2,038,396 1,834,927 4.02%
-
Net Worth 300,602 293,661 298,559 368,040 356,429 361,689 350,512 -9.74%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 300,602 293,661 298,559 368,040 356,429 361,689 350,512 -9.74%
NOSH 75,150 74,533 75,015 74,804 75,675 75,039 75,056 0.08%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -3.68% -3.55% -2.06% 3.34% 3.43% 4.20% 4.09% -
ROE -21.05% -22.90% -15.52% 20.63% 19.96% 21.08% 19.24% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2,498.64 2,757.72 3,034.55 3,484.13 3,163.43 2,835.68 2,548.94 -1.32%
EPS -84.20 -90.21 -61.77 101.51 93.99 101.60 89.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.94 3.98 4.92 4.71 4.82 4.67 -9.81%
Adjusted Per Share Value based on latest NOSH - 74,804
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 447.08 489.39 541.99 620.55 569.98 506.64 455.51 -1.23%
EPS -15.07 -16.01 -11.03 18.08 16.94 18.15 16.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7157 0.6992 0.7109 0.8763 0.8486 0.8612 0.8346 -9.74%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.00 2.16 3.00 5.05 8.10 8.10 8.00 -
P/RPS 0.12 0.08 0.10 0.14 0.26 0.29 0.31 -46.91%
P/EPS -3.56 -2.39 -4.86 4.97 8.62 7.97 8.90 -
EY -28.07 -41.76 -20.59 20.10 11.60 12.54 11.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.55 0.75 1.03 1.72 1.68 1.71 -42.30%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 12/08/09 11/05/09 24/02/09 06/11/08 12/08/08 12/05/08 15/02/08 -
Price 3.28 3.12 2.65 3.10 6.75 8.70 7.30 -
P/RPS 0.13 0.11 0.09 0.09 0.21 0.31 0.29 -41.45%
P/EPS -3.90 -3.46 -4.29 3.05 7.18 8.56 8.12 -
EY -25.67 -28.91 -23.31 32.75 13.92 11.68 12.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.67 0.63 1.43 1.80 1.56 -34.89%

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