[MSNIAGA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 36.19%
YoY- -32.43%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 146,649 179,022 211,795 233,477 186,404 213,313 186,714 -3.94%
PBT -14,677 -9,880 5,174 9,021 12,458 10,309 3,019 -
Tax 60 111 -1,577 -2,886 -3,737 -3,092 -906 -
NP -14,617 -9,769 3,597 6,135 8,721 7,217 2,113 -
-
NP to SH -15,486 -10,325 2,478 4,967 7,351 6,076 997 -
-
Tax Rate - - 30.48% 31.99% 30.00% 29.99% 30.01% -
Total Cost 161,266 188,791 208,198 227,342 177,683 206,096 184,601 -2.22%
-
Net Worth 114,763 150,400 176,373 179,393 177,583 173,945 172,209 -6.53%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 114,763 150,400 176,373 179,393 177,583 173,945 172,209 -6.53%
NOSH 60,402 60,402 60,402 60,402 60,402 60,397 60,424 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -9.97% -5.46% 1.70% 2.63% 4.68% 3.38% 1.13% -
ROE -13.49% -6.86% 1.40% 2.77% 4.14% 3.49% 0.58% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 242.79 296.38 350.64 386.54 308.60 353.18 309.01 -3.93%
EPS -25.64 -17.09 4.10 8.22 12.17 10.06 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 2.49 2.92 2.97 2.94 2.88 2.85 -6.53%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 242.79 296.38 350.64 386.54 308.61 353.16 309.12 -3.94%
EPS -25.64 -17.09 4.10 8.22 12.17 10.06 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 2.49 2.92 2.97 2.94 2.8798 2.851 -6.53%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.03 1.89 2.22 2.12 1.82 1.85 1.63 -
P/RPS 0.42 0.64 0.63 0.55 0.59 0.52 0.53 -3.80%
P/EPS -4.02 -11.06 54.11 25.78 14.95 18.39 98.79 -
EY -24.89 -9.04 1.85 3.88 6.69 5.44 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.76 0.76 0.71 0.62 0.64 0.57 -0.89%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 21/11/13 22/11/12 10/11/11 23/11/10 24/11/09 -
Price 1.09 1.69 2.21 2.10 1.94 1.86 1.66 -
P/RPS 0.45 0.57 0.63 0.54 0.63 0.53 0.54 -2.99%
P/EPS -4.25 -9.89 53.87 25.54 15.94 18.49 100.61 -
EY -23.52 -10.11 1.86 3.92 6.27 5.41 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.76 0.71 0.66 0.65 0.58 -0.28%

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