[MSNIAGA] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -44.93%
YoY- -27.06%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 78,533 53,684 60,648 52,870 64,273 52,093 44,199 -0.60%
PBT 4,049 2,317 4,205 5,226 6,263 5,057 3,308 -0.21%
Tax -1,185 -789 -1,380 -2,070 -1,936 -1,398 51 -
NP 2,864 1,528 2,825 3,156 4,327 3,659 3,359 0.16%
-
NP to SH 2,728 1,528 2,825 3,156 4,327 3,659 3,359 0.22%
-
Tax Rate 29.27% 34.05% 32.82% 39.61% 30.91% 27.64% -1.54% -
Total Cost 75,669 52,156 57,823 49,714 59,946 48,434 40,840 -0.65%
-
Net Worth 161,748 148,572 137,628 123,599 109,977 97,773 5,433,676 3.80%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 161,748 148,572 137,628 123,599 109,977 97,773 5,433,676 3.80%
NOSH 60,353 60,395 60,363 59,999 60,097 59,983 987,941 3.01%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.65% 2.85% 4.66% 5.97% 6.73% 7.02% 7.60% -
ROE 1.69% 1.03% 2.05% 2.55% 3.93% 3.74% 0.06% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 130.12 88.89 100.47 88.12 106.95 86.85 4.47 -3.52%
EPS 4.52 2.53 4.68 5.26 7.20 6.10 0.34 -2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.46 2.28 2.06 1.83 1.63 5.50 0.76%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 130.02 88.88 100.41 87.53 106.41 86.24 73.17 -0.60%
EPS 4.52 2.53 4.68 5.22 7.16 6.06 5.56 0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6779 2.4597 2.2785 2.0463 1.8208 1.6187 89.9586 3.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 2.53 3.92 4.82 4.82 3.64 6.60 0.00 -
P/RPS 1.94 4.41 4.80 5.47 3.40 7.60 0.00 -100.00%
P/EPS 55.97 154.94 102.99 91.63 50.56 108.20 0.00 -100.00%
EY 1.79 0.65 0.97 1.09 1.98 0.92 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.59 2.11 2.34 1.99 4.05 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/10/05 02/11/04 03/11/03 11/11/02 05/11/01 13/11/00 26/11/99 -
Price 2.58 3.66 5.25 4.82 3.56 6.95 0.00 -
P/RPS 1.98 4.12 5.23 5.47 3.33 8.00 0.00 -100.00%
P/EPS 57.08 144.66 112.18 91.63 49.44 113.93 0.00 -100.00%
EY 1.75 0.69 0.89 1.09 2.02 0.88 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.49 2.30 2.34 1.95 4.26 0.00 -100.00%

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