[MSNIAGA] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 173.68%
YoY- -20.61%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 233,184 278,686 240,202 259,842 302,280 297,250 280,622 -3.03%
PBT 12,630 12,694 4,772 4,032 3,948 23,502 20,504 -7.75%
Tax -3,790 -3,808 -1,432 -1,190 -1,184 -6,898 -6,020 -7.41%
NP 8,840 8,886 3,340 2,842 2,764 16,604 14,484 -7.89%
-
NP to SH 6,986 7,472 2,056 1,040 1,310 15,874 14,002 -10.93%
-
Tax Rate 30.01% 30.00% 30.01% 29.51% 29.99% 29.35% 29.36% -
Total Cost 224,344 269,800 236,862 257,000 299,516 280,646 266,138 -2.80%
-
Net Worth 183,110 180,462 180,807 179,581 174,666 177,585 166,719 1.57%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 183,110 180,462 180,807 179,581 174,666 177,585 166,719 1.57%
NOSH 60,432 60,355 60,470 60,465 60,648 60,403 60,405 0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.79% 3.19% 1.39% 1.09% 0.91% 5.59% 5.16% -
ROE 3.82% 4.14% 1.14% 0.58% 0.75% 8.94% 8.40% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 385.86 461.74 397.22 429.74 498.42 492.11 464.56 -3.04%
EPS 11.56 12.38 3.40 1.72 2.16 26.28 23.18 -10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.99 2.99 2.97 2.88 2.94 2.76 1.56%
Adjusted Per Share Value based on latest NOSH - 60,714
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 386.05 461.39 397.67 430.19 500.45 492.12 464.59 -3.03%
EPS 11.57 12.37 3.40 1.72 2.17 26.28 23.18 -10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0315 2.9877 2.9934 2.9731 2.8917 2.9401 2.7602 1.57%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.97 1.86 1.50 1.60 2.36 2.60 2.68 -
P/RPS 0.51 0.40 0.38 0.37 0.47 0.53 0.58 -2.11%
P/EPS 17.04 15.02 44.12 93.02 109.26 9.89 11.56 6.67%
EY 5.87 6.66 2.27 1.08 0.92 10.11 8.65 -6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.50 0.54 0.82 0.88 0.97 -6.45%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 11/08/11 10/08/10 20/08/09 27/08/08 28/08/07 11/08/06 05/08/05 -
Price 1.90 1.85 1.65 1.57 2.10 2.53 2.66 -
P/RPS 0.49 0.40 0.42 0.37 0.42 0.51 0.57 -2.48%
P/EPS 16.44 14.94 48.53 91.28 97.22 9.63 11.48 6.16%
EY 6.08 6.69 2.06 1.10 1.03 10.39 8.71 -5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.55 0.53 0.73 0.86 0.96 -6.77%

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