[MSNIAGA] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -28.1%
YoY- 82.14%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 293,692 233,292 212,644 272,752 199,304 245,024 170,364 9.49%
PBT 9,300 8,560 11,888 9,388 5,620 3,036 -8,044 -
Tax -2,512 -2,568 -3,568 -2,816 -1,684 -896 2,412 -
NP 6,788 5,992 8,320 6,572 3,936 2,140 -5,632 -
-
NP to SH 5,128 4,660 6,332 4,976 2,732 380 -6,992 -
-
Tax Rate 27.01% 30.00% 30.01% 30.00% 29.96% 29.51% - -
Total Cost 286,904 227,300 204,324 266,180 195,368 242,884 175,996 8.47%
-
Net Worth 184,830 184,830 180,655 177,541 180,723 175,750 172,380 1.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 184,830 184,830 180,655 177,541 180,723 175,750 172,380 1.16%
NOSH 60,402 60,402 60,419 60,388 60,442 59,375 60,484 -0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.31% 2.57% 3.91% 2.41% 1.97% 0.87% -3.31% -
ROE 2.77% 2.52% 3.51% 2.80% 1.51% 0.22% -4.06% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 486.23 386.23 351.94 451.66 329.74 412.67 281.67 9.51%
EPS 8.48 7.72 10.48 8.24 4.52 0.64 -11.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.06 2.99 2.94 2.99 2.96 2.85 1.19%
Adjusted Per Share Value based on latest NOSH - 60,388
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 486.23 386.23 352.05 451.56 329.96 405.66 282.05 9.49%
EPS 8.48 7.72 10.48 8.24 4.52 0.63 -11.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.06 2.9909 2.9393 2.992 2.9097 2.8539 1.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.10 2.26 2.02 1.92 1.21 1.48 2.46 -
P/RPS 0.43 0.59 0.57 0.43 0.37 0.36 0.87 -11.07%
P/EPS 24.74 29.29 19.27 23.30 26.77 231.25 -21.28 -
EY 4.04 3.41 5.19 4.29 3.74 0.43 -4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.68 0.65 0.40 0.50 0.86 -3.60%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 15/05/12 30/05/11 25/05/10 28/05/09 29/05/08 28/05/07 -
Price 2.41 2.30 2.27 1.96 1.83 1.96 2.58 -
P/RPS 0.50 0.60 0.64 0.43 0.55 0.47 0.92 -9.65%
P/EPS 28.39 29.81 21.66 23.79 40.49 306.25 -22.32 -
EY 3.52 3.35 4.62 4.20 2.47 0.33 -4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.76 0.67 0.61 0.66 0.91 -2.32%

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