[MSNIAGA] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 128.07%
YoY- 13.37%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 240,202 259,842 302,280 297,250 280,622 299,976 223,032 1.24%
PBT 4,772 4,032 3,948 23,502 20,504 26,196 26,190 -24.68%
Tax -1,432 -1,190 -1,184 -6,898 -6,020 -7,838 -8,318 -25.39%
NP 3,340 2,842 2,764 16,604 14,484 18,358 17,872 -24.36%
-
NP to SH 2,056 1,040 1,310 15,874 14,002 18,358 17,872 -30.23%
-
Tax Rate 30.01% 29.51% 29.99% 29.35% 29.36% 29.92% 31.76% -
Total Cost 236,862 257,000 299,516 280,646 266,138 281,618 205,160 2.42%
-
Net Worth 180,807 179,581 174,666 177,585 166,719 146,743 133,740 5.14%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 180,807 179,581 174,666 177,585 166,719 146,743 133,740 5.14%
NOSH 60,470 60,465 60,648 60,403 60,405 60,388 59,973 0.13%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.39% 1.09% 0.91% 5.59% 5.16% 6.12% 8.01% -
ROE 1.14% 0.58% 0.75% 8.94% 8.40% 12.51% 13.36% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 397.22 429.74 498.42 492.11 464.56 496.75 371.89 1.10%
EPS 3.40 1.72 2.16 26.28 23.18 30.40 29.80 -30.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.97 2.88 2.94 2.76 2.43 2.23 5.00%
Adjusted Per Share Value based on latest NOSH - 60,399
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 397.67 430.19 500.45 492.12 464.59 496.63 369.25 1.24%
EPS 3.40 1.72 2.17 26.28 23.18 30.39 29.59 -30.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9934 2.9731 2.8917 2.9401 2.7602 2.4294 2.2142 5.14%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.50 1.60 2.36 2.60 2.68 3.70 4.72 -
P/RPS 0.38 0.37 0.47 0.53 0.58 0.74 1.27 -18.20%
P/EPS 44.12 93.02 109.26 9.89 11.56 12.17 15.84 18.59%
EY 2.27 1.08 0.92 10.11 8.65 8.22 6.31 -15.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.82 0.88 0.97 1.52 2.12 -21.37%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 27/08/08 28/08/07 11/08/06 05/08/05 05/08/04 01/08/03 -
Price 1.65 1.57 2.10 2.53 2.66 3.86 4.88 -
P/RPS 0.42 0.37 0.42 0.51 0.57 0.78 1.31 -17.25%
P/EPS 48.53 91.28 97.22 9.63 11.48 12.70 16.38 19.82%
EY 2.06 1.10 1.03 10.39 8.71 7.88 6.11 -16.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.73 0.86 0.96 1.59 2.19 -20.55%

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