[MSNIAGA] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -51.86%
YoY- 10.6%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 255,692 219,824 310,868 173,956 174,944 170,440 126,196 12.48%
PBT 10,608 16,144 15,468 13,424 12,056 9,120 6,544 8.37%
Tax -3,024 -4,768 -4,756 -4,368 -3,868 -3,024 -2,040 6.77%
NP 7,584 11,376 10,712 9,056 8,188 6,096 4,504 9.06%
-
NP to SH 6,960 10,948 10,712 9,056 8,188 6,096 4,504 7.51%
-
Tax Rate 28.51% 29.53% 30.75% 32.54% 32.08% 33.16% 31.17% -
Total Cost 248,108 208,448 300,156 164,900 166,756 164,344 121,692 12.60%
-
Net Worth 171,583 162,528 148,106 134,876 114,391 102,412 89,487 11.45%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 171,583 162,528 148,106 134,876 114,391 102,412 89,487 11.45%
NOSH 60,416 60,419 60,451 60,212 60,205 60,960 59,263 0.32%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.97% 5.18% 3.45% 5.21% 4.68% 3.58% 3.57% -
ROE 4.06% 6.74% 7.23% 6.71% 7.16% 5.95% 5.03% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 423.21 363.83 514.24 288.90 290.58 279.59 212.94 12.12%
EPS 11.52 18.12 17.72 15.04 13.60 10.00 7.60 7.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.69 2.45 2.24 1.90 1.68 1.51 11.09%
Adjusted Per Share Value based on latest NOSH - 60,212
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 423.32 363.93 514.67 288.00 289.63 282.18 208.93 12.48%
EPS 11.52 18.13 17.73 14.99 13.56 10.09 7.46 7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8407 2.6908 2.452 2.233 1.8938 1.6955 1.4815 11.45%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.55 3.00 4.54 3.76 5.10 4.02 15.90 -
P/RPS 0.60 0.82 0.88 1.30 1.76 1.44 7.47 -34.30%
P/EPS 22.14 16.56 25.62 25.00 37.50 40.20 209.21 -31.21%
EY 4.52 6.04 3.90 4.00 2.67 2.49 0.48 45.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.12 1.85 1.68 2.68 2.39 10.53 -33.61%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 08/05/06 04/05/05 29/04/04 29/04/03 29/04/02 02/05/01 13/11/00 -
Price 2.93 2.80 4.30 4.02 5.50 3.94 6.95 -
P/RPS 0.69 0.77 0.84 1.39 1.89 1.41 3.26 -22.79%
P/EPS 25.43 15.45 24.27 26.73 40.44 39.40 91.45 -19.20%
EY 3.93 6.47 4.12 3.74 2.47 2.54 1.09 23.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.04 1.76 1.79 2.89 2.35 4.60 -22.06%

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