[MSNIAGA] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -331.36%
YoY- -178.5%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 227,851 204,907 256,341 281,007 324,573 297,619 321,856 -5.58%
PBT 4,926 -15,508 -31,166 -2,830 15,606 21,200 18,101 -19.48%
Tax -845 -2,848 1,172 -3,155 -4,167 -5,881 -5,269 -26.27%
NP 4,081 -18,356 -29,994 -5,985 11,439 15,319 12,832 -17.36%
-
NP to SH 3,246 -19,529 -30,591 -7,644 9,738 13,580 11,201 -18.63%
-
Tax Rate 17.15% - - - 26.70% 27.74% 29.11% -
Total Cost 223,770 223,263 286,335 286,992 313,134 282,300 309,024 -5.23%
-
Net Worth 114,159 111,139 130,468 166,709 183,018 183,622 179,433 -7.25%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 114,159 111,139 130,468 166,709 183,018 183,622 179,433 -7.25%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,415 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.79% -8.96% -11.70% -2.13% 3.52% 5.15% 3.99% -
ROE 2.84% -17.57% -23.45% -4.59% 5.32% 7.40% 6.24% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 377.22 339.24 424.39 465.23 537.35 492.73 532.74 -5.58%
EPS 5.37 -32.33 -50.65 -12.66 16.12 22.48 18.54 -18.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.84 2.16 2.76 3.03 3.04 2.97 -7.24%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 377.43 339.43 424.63 465.49 537.65 493.00 533.15 -5.58%
EPS 5.38 -32.35 -50.67 -12.66 16.13 22.50 18.55 -18.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.891 1.841 2.1612 2.7615 3.0317 3.0417 2.9723 -7.25%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.05 1.07 1.72 2.14 2.06 2.02 1.95 -
P/RPS 0.28 0.32 0.41 0.46 0.38 0.41 0.37 -4.53%
P/EPS 19.54 -3.31 -3.40 -16.91 12.78 8.98 10.52 10.86%
EY 5.12 -30.22 -29.45 -5.91 7.83 11.13 9.51 -9.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.80 0.78 0.68 0.66 0.66 -2.69%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 23/02/12 23/02/11 -
Price 1.15 0.97 1.70 2.24 2.09 2.18 1.96 -
P/RPS 0.30 0.29 0.40 0.48 0.39 0.44 0.37 -3.43%
P/EPS 21.40 -3.00 -3.36 -17.70 12.96 9.70 10.57 12.46%
EY 4.67 -33.33 -29.79 -5.65 7.71 10.31 9.46 -11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.79 0.81 0.69 0.72 0.66 -1.30%

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