[MSNIAGA] YoY Annualized Quarter Result on 30-Jun-2001 [#2]

Announcement Date
02-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 97.93%
YoY- 29.66%
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 299,976 223,032 210,310 205,442 156,072 155,362 -0.68%
PBT 26,196 26,190 22,770 17,678 13,316 12,280 -0.79%
Tax -7,838 -8,318 -7,214 -5,612 -4,010 -650 -2.58%
NP 18,358 17,872 15,556 12,066 9,306 11,630 -0.47%
-
NP to SH 18,358 17,872 15,556 12,066 9,306 11,630 -0.47%
-
Tax Rate 29.92% 31.76% 31.68% 31.75% 30.11% 5.29% -
Total Cost 281,618 205,160 194,754 193,376 146,766 143,732 -0.70%
-
Net Worth 146,743 133,740 120,631 105,129 93,656 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 146,743 133,740 120,631 105,129 93,656 0 -100.00%
NOSH 60,388 59,973 60,015 59,732 59,653 59,948 -0.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 6.12% 8.01% 7.40% 5.87% 5.96% 7.49% -
ROE 12.51% 13.36% 12.90% 11.48% 9.94% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 496.75 371.89 350.43 343.94 261.63 259.16 -0.68%
EPS 30.40 29.80 25.92 20.20 15.60 19.40 -0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.23 2.01 1.76 1.57 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,120
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 496.63 369.25 348.18 340.12 258.39 257.21 -0.68%
EPS 30.39 29.59 25.75 19.98 15.41 19.25 -0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4294 2.2142 1.9971 1.7405 1.5506 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.70 4.72 5.30 3.28 10.00 0.00 -
P/RPS 0.74 1.27 1.51 0.95 3.82 0.00 -100.00%
P/EPS 12.17 15.84 20.45 16.24 64.10 0.00 -100.00%
EY 8.22 6.31 4.89 6.16 1.56 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.12 2.64 1.86 6.37 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 05/08/04 01/08/03 01/08/02 02/08/01 13/11/00 - -
Price 3.86 4.88 5.20 4.16 6.95 0.00 -
P/RPS 0.78 1.31 1.48 1.21 2.66 0.00 -100.00%
P/EPS 12.70 16.38 20.06 20.59 44.55 0.00 -100.00%
EY 7.88 6.11 4.98 4.86 2.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.19 2.59 2.36 4.43 0.00 -100.00%

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