[MSNIAGA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
05-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 18.72%
YoY- -58.27%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 103,836 98,478 118,810 136,576 135,953 116,592 139,343 -4.77%
PBT 2,436 -10,981 -4,932 3,038 6,229 6,315 6,347 -14.73%
Tax -280 25 40 -820 -1,869 -1,895 -1,904 -27.32%
NP 2,156 -10,956 -4,892 2,218 4,360 4,420 4,443 -11.34%
-
NP to SH 1,720 -11,562 -5,337 1,522 3,647 3,493 3,736 -12.11%
-
Tax Rate 11.49% - - 26.99% 30.00% 30.01% 30.00% -
Total Cost 101,680 109,434 123,702 134,358 131,593 112,172 134,900 -4.59%
-
Net Worth 112,951 118,991 161,273 184,830 187,246 183,110 180,462 -7.50%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 112,951 118,991 161,273 184,830 187,246 183,110 180,462 -7.50%
NOSH 60,402 60,402 60,402 60,402 60,402 60,432 60,355 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.08% -11.13% -4.12% 1.62% 3.21% 3.79% 3.19% -
ROE 1.52% -9.72% -3.31% 0.82% 1.95% 1.91% 2.07% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 171.91 163.04 196.70 226.11 225.08 192.93 230.87 -4.79%
EPS 2.85 -19.14 -8.84 2.52 6.04 5.78 6.19 -12.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.97 2.67 3.06 3.10 3.03 2.99 -7.51%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 171.91 163.04 196.70 226.11 225.08 193.03 230.69 -4.77%
EPS 2.85 -19.14 -8.84 2.52 6.04 5.78 6.19 -12.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.97 2.67 3.06 3.10 3.0315 2.9877 -7.50%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.90 1.10 1.94 2.18 2.11 1.97 1.86 -
P/RPS 0.52 0.67 0.99 0.96 0.94 1.02 0.81 -7.11%
P/EPS 31.61 -5.75 -21.96 86.52 34.95 34.08 30.05 0.84%
EY 3.16 -17.40 -4.55 1.16 2.86 2.93 3.33 -0.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.73 0.71 0.68 0.65 0.62 -4.17%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 03/08/16 28/08/15 19/08/14 05/08/13 15/08/12 11/08/11 10/08/10 -
Price 0.85 1.10 1.92 2.14 2.04 1.90 1.85 -
P/RPS 0.49 0.67 0.98 0.95 0.91 0.98 0.80 -7.83%
P/EPS 29.85 -5.75 -21.73 84.93 33.79 32.87 29.89 -0.02%
EY 3.35 -17.40 -4.60 1.18 2.96 3.04 3.35 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.72 0.70 0.66 0.63 0.62 -5.19%

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