[MSNIAGA] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -56.07%
YoY- 34.32%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 219,824 310,868 173,956 174,944 170,440 126,196 109,560 -0.73%
PBT 16,144 15,468 13,424 12,056 9,120 6,544 4,104 -1.44%
Tax -4,768 -4,756 -4,368 -3,868 -3,024 -2,040 -392 -2.62%
NP 11,376 10,712 9,056 8,188 6,096 4,504 3,712 -1.18%
-
NP to SH 10,948 10,712 9,056 8,188 6,096 4,504 3,712 -1.14%
-
Tax Rate 29.53% 30.75% 32.54% 32.08% 33.16% 31.17% 9.55% -
Total Cost 208,448 300,156 164,900 166,756 164,344 121,692 105,848 -0.71%
-
Net Worth 162,528 148,106 134,876 114,391 102,412 89,487 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 162,528 148,106 134,876 114,391 102,412 89,487 0 -100.00%
NOSH 60,419 60,451 60,212 60,205 60,960 59,263 61,866 0.02%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 5.18% 3.45% 5.21% 4.68% 3.58% 3.57% 3.39% -
ROE 6.74% 7.23% 6.71% 7.16% 5.95% 5.03% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 363.83 514.24 288.90 290.58 279.59 212.94 177.09 -0.76%
EPS 18.12 17.72 15.04 13.60 10.00 7.60 6.00 -1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.45 2.24 1.90 1.68 1.51 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,205
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 363.93 514.67 288.00 289.63 282.18 208.93 181.38 -0.73%
EPS 18.13 17.73 14.99 13.56 10.09 7.46 6.15 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6908 2.452 2.233 1.8938 1.6955 1.4815 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 3.00 4.54 3.76 5.10 4.02 15.90 0.00 -
P/RPS 0.82 0.88 1.30 1.76 1.44 7.47 0.00 -100.00%
P/EPS 16.56 25.62 25.00 37.50 40.20 209.21 0.00 -100.00%
EY 6.04 3.90 4.00 2.67 2.49 0.48 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.85 1.68 2.68 2.39 10.53 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 04/05/05 29/04/04 29/04/03 29/04/02 02/05/01 13/11/00 - -
Price 2.80 4.30 4.02 5.50 3.94 6.95 0.00 -
P/RPS 0.77 0.84 1.39 1.89 1.41 3.26 0.00 -100.00%
P/EPS 15.45 24.27 26.73 40.44 39.40 91.45 0.00 -100.00%
EY 6.47 4.12 3.74 2.47 2.54 1.09 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.76 1.79 2.89 2.35 4.60 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