[MSNIAGA] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 113.05%
YoY- 29.95%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 49,469 58,641 63,153 77,631 63,431 71,155 70,275 -5.68%
PBT -5,665 -3,685 713 4,089 3,343 4,000 981 -
Tax 175 262 -192 -1,227 -1,003 -1,200 -295 -
NP -5,490 -3,423 521 2,862 2,340 2,800 686 -
-
NP to SH -5,868 -3,651 240 2,482 1,910 2,492 345 -
-
Tax Rate - - 26.93% 30.01% 30.00% 30.00% 30.07% -
Total Cost 54,959 62,064 62,632 74,769 61,091 68,355 69,589 -3.85%
-
Net Worth 118,991 161,273 184,830 187,246 183,142 180,851 180,973 -6.74%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 118,991 161,273 184,830 187,246 183,142 180,851 180,973 -6.74%
NOSH 60,402 60,402 60,402 60,402 60,443 60,485 60,526 -0.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -11.10% -5.84% 0.82% 3.69% 3.69% 3.94% 0.98% -
ROE -4.93% -2.26% 0.13% 1.33% 1.04% 1.38% 0.19% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 81.90 97.08 104.55 128.52 104.94 117.64 116.11 -5.64%
EPS -9.71 -6.04 0.40 4.11 3.16 4.12 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 2.67 3.06 3.10 3.03 2.99 2.99 -6.71%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 81.94 97.14 104.61 128.60 105.07 117.87 116.41 -5.68%
EPS -9.72 -6.05 0.40 4.11 3.16 4.13 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9711 2.6715 3.0617 3.1017 3.0337 2.9958 2.9978 -6.74%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.10 1.94 2.18 2.11 1.97 1.86 1.50 -
P/RPS 1.34 2.00 2.09 1.64 1.88 1.58 1.29 0.63%
P/EPS -11.32 -32.10 548.65 51.35 62.34 45.15 263.16 -
EY -8.83 -3.12 0.18 1.95 1.60 2.22 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.73 0.71 0.68 0.65 0.62 0.50 1.90%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 19/08/14 05/08/13 15/08/12 11/08/11 10/08/10 20/08/09 -
Price 1.10 1.92 2.14 2.04 1.90 1.85 1.65 -
P/RPS 1.34 1.98 2.05 1.59 1.81 1.57 1.42 -0.96%
P/EPS -11.32 -31.76 538.58 49.65 60.13 44.90 289.47 -
EY -8.83 -3.15 0.19 2.01 1.66 2.23 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.70 0.66 0.63 0.62 0.55 0.30%

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