[MSNIAGA] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
03-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 100.63%
YoY- 102.18%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 32,375 37,638 44,262 49,659 49,009 60,169 73,423 -12.75%
PBT -3,761 928 1,115 511 -5,316 -1,247 2,325 -
Tax -35 -71 -95 -150 -150 -222 -628 -38.18%
NP -3,796 857 1,020 361 -5,466 -1,469 1,697 -
-
NP to SH -3,849 746 876 124 -5,694 -1,686 1,282 -
-
Tax Rate - 7.65% 8.52% 29.35% - - 27.01% -
Total Cost 36,171 36,781 43,242 49,298 54,475 61,638 71,726 -10.77%
-
Net Worth 111,055 128,813 115,035 111,363 124,428 164,897 184,830 -8.13%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 4,832 - - - - - -
Div Payout % - 647.74% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 111,055 128,813 115,035 111,363 124,428 164,897 184,830 -8.13%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -11.73% 2.28% 2.30% 0.73% -11.15% -2.44% 2.31% -
ROE -3.47% 0.58% 0.76% 0.11% -4.58% -1.02% 0.69% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 53.60 62.31 73.28 82.21 81.14 99.61 121.56 -12.75%
EPS -6.37 1.24 1.45 0.21 -9.43 -2.79 2.12 -
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8386 2.1326 1.9045 1.8437 2.06 2.73 3.06 -8.13%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 53.63 62.35 73.32 82.26 81.18 99.67 121.62 -12.75%
EPS -6.38 1.24 1.45 0.21 -9.43 -2.79 2.12 -
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8396 2.1338 1.9056 1.8447 2.0611 2.7315 3.0617 -8.13%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.62 1.18 1.05 0.91 1.35 2.01 2.10 -
P/RPS 3.02 1.89 1.43 1.11 1.66 2.02 1.73 9.72%
P/EPS -25.42 95.54 72.40 443.27 -14.32 -72.01 98.94 -
EY -3.93 1.05 1.38 0.23 -6.98 -1.39 1.01 -
DY 0.00 6.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.55 0.55 0.49 0.66 0.74 0.69 4.13%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 31/05/18 31/05/17 03/05/16 29/05/15 20/05/14 29/05/13 -
Price 1.49 1.18 1.11 0.95 1.30 2.05 2.41 -
P/RPS 2.78 1.89 1.51 1.16 1.60 2.06 1.98 5.81%
P/EPS -23.38 95.54 76.54 462.76 -13.79 -73.44 113.55 -
EY -4.28 1.05 1.31 0.22 -7.25 -1.36 0.88 -
DY 0.00 6.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.55 0.58 0.52 0.63 0.75 0.79 0.41%

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