[MSNIAGA] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -69.42%
YoY- -30.54%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 66,613 57,544 85,769 80,065 78,533 53,684 60,648 1.57%
PBT 633 567 5,278 3,350 4,049 2,317 4,205 -27.04%
Tax -190 -167 -1,583 -1,021 -1,185 -789 -1,380 -28.11%
NP 443 400 3,695 2,329 2,864 1,528 2,825 -26.54%
-
NP to SH -31 -18 3,457 1,895 2,728 1,528 2,825 -
-
Tax Rate 30.02% 29.45% 29.99% 30.48% 29.27% 34.05% 32.82% -
Total Cost 66,170 57,144 82,074 77,736 75,669 52,156 57,823 2.27%
-
Net Worth 176,699 169,608 169,223 170,791 161,748 148,572 137,628 4.24%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 176,699 169,608 169,223 170,791 161,748 148,572 137,628 4.24%
NOSH 61,999 60,000 60,437 60,350 60,353 60,395 60,363 0.44%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.67% 0.70% 4.31% 2.91% 3.65% 2.85% 4.66% -
ROE -0.02% -0.01% 2.04% 1.11% 1.69% 1.03% 2.05% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 107.44 95.91 141.91 132.67 130.12 88.89 100.47 1.12%
EPS -0.05 -0.03 5.72 3.14 4.52 2.53 4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.8268 2.80 2.83 2.68 2.46 2.28 3.78%
Adjusted Per Share Value based on latest NOSH - 60,350
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 110.28 95.27 142.00 132.55 130.02 88.88 100.41 1.57%
EPS -0.05 -0.03 5.72 3.14 4.52 2.53 4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9254 2.808 2.8016 2.8276 2.6779 2.4597 2.2785 4.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.63 1.55 1.88 2.52 2.53 3.92 4.82 -
P/RPS 1.52 1.62 1.32 1.90 1.94 4.41 4.80 -17.42%
P/EPS -3,260.00 -5,166.67 32.87 80.25 55.97 154.94 102.99 -
EY -0.03 -0.02 3.04 1.25 1.79 0.65 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.67 0.89 0.94 1.59 2.11 -19.58%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 18/11/08 26/11/07 17/11/06 25/10/05 02/11/04 03/11/03 -
Price 1.66 1.30 1.72 2.59 2.58 3.66 5.25 -
P/RPS 1.55 1.36 1.21 1.95 1.98 4.12 5.23 -18.33%
P/EPS -3,320.00 -4,333.33 30.07 82.48 57.08 144.66 112.18 -
EY -0.03 -0.02 3.33 1.21 1.75 0.69 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.46 0.61 0.92 0.96 1.49 2.30 -20.49%

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