[MSNIAGA] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
08-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -57.55%
YoY- -36.43%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 199,304 245,024 170,364 255,692 219,824 310,868 173,956 2.29%
PBT 5,620 3,036 -8,044 10,608 16,144 15,468 13,424 -13.49%
Tax -1,684 -896 2,412 -3,024 -4,768 -4,756 -4,368 -14.67%
NP 3,936 2,140 -5,632 7,584 11,376 10,712 9,056 -12.95%
-
NP to SH 2,732 380 -6,992 6,960 10,948 10,712 9,056 -18.09%
-
Tax Rate 29.96% 29.51% - 28.51% 29.53% 30.75% 32.54% -
Total Cost 195,368 242,884 175,996 248,108 208,448 300,156 164,900 2.86%
-
Net Worth 180,723 175,750 172,380 171,583 162,528 148,106 134,876 4.99%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 180,723 175,750 172,380 171,583 162,528 148,106 134,876 4.99%
NOSH 60,442 59,375 60,484 60,416 60,419 60,451 60,212 0.06%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 1.97% 0.87% -3.31% 2.97% 5.18% 3.45% 5.21% -
ROE 1.51% 0.22% -4.06% 4.06% 6.74% 7.23% 6.71% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 329.74 412.67 281.67 423.21 363.83 514.24 288.90 2.22%
EPS 4.52 0.64 -11.56 11.52 18.12 17.72 15.04 -18.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.96 2.85 2.84 2.69 2.45 2.24 4.92%
Adjusted Per Share Value based on latest NOSH - 60,416
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 330.15 405.88 282.21 423.55 364.14 514.95 288.16 2.29%
EPS 4.53 0.63 -11.58 11.53 18.14 17.74 15.00 -18.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9937 2.9113 2.8555 2.8423 2.6923 2.4534 2.2342 4.99%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.21 1.48 2.46 2.55 3.00 4.54 3.76 -
P/RPS 0.37 0.36 0.87 0.60 0.82 0.88 1.30 -18.88%
P/EPS 26.77 231.25 -21.28 22.14 16.56 25.62 25.00 1.14%
EY 3.74 0.43 -4.70 4.52 6.04 3.90 4.00 -1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.86 0.90 1.12 1.85 1.68 -21.25%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 29/05/08 28/05/07 08/05/06 04/05/05 29/04/04 29/04/03 -
Price 1.83 1.96 2.58 2.93 2.80 4.30 4.02 -
P/RPS 0.55 0.47 0.92 0.69 0.77 0.84 1.39 -14.30%
P/EPS 40.49 306.25 -22.32 25.43 15.45 24.27 26.73 7.15%
EY 2.47 0.33 -4.48 3.93 6.47 4.12 3.74 -6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.91 1.03 1.04 1.76 1.79 -16.41%

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