[MSNIAGA] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -104.24%
YoY- -100.52%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 69,811 73,970 66,613 57,544 85,769 80,065 78,533 -1.94%
PBT 6,143 3,962 633 567 5,278 3,350 4,049 7.19%
Tax -1,843 -1,188 -190 -167 -1,583 -1,021 -1,185 7.63%
NP 4,300 2,774 443 400 3,695 2,329 2,864 7.00%
-
NP to SH 2,930 2,340 -31 -18 3,457 1,895 2,728 1.19%
-
Tax Rate 30.00% 29.98% 30.02% 29.45% 29.99% 30.48% 29.27% -
Total Cost 65,511 71,196 66,170 57,144 82,074 77,736 75,669 -2.37%
-
Net Worth 177,612 174,139 176,699 169,608 169,223 170,791 161,748 1.57%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 177,612 174,139 176,699 169,608 169,223 170,791 161,748 1.57%
NOSH 60,412 60,465 61,999 60,000 60,437 60,350 60,353 0.01%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.16% 3.75% 0.67% 0.70% 4.31% 2.91% 3.65% -
ROE 1.65% 1.34% -0.02% -0.01% 2.04% 1.11% 1.69% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 115.56 122.34 107.44 95.91 141.91 132.67 130.12 -1.95%
EPS 4.85 3.87 -0.05 -0.03 5.72 3.14 4.52 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.88 2.85 2.8268 2.80 2.83 2.68 1.55%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 115.58 122.46 110.28 95.27 142.00 132.55 130.02 -1.94%
EPS 4.85 3.87 -0.05 -0.03 5.72 3.14 4.52 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9405 2.883 2.9254 2.808 2.8016 2.8276 2.6779 1.57%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.82 1.85 1.63 1.55 1.88 2.52 2.53 -
P/RPS 1.57 1.51 1.52 1.62 1.32 1.90 1.94 -3.46%
P/EPS 37.53 47.80 -3,260.00 -5,166.67 32.87 80.25 55.97 -6.44%
EY 2.66 2.09 -0.03 -0.02 3.04 1.25 1.79 6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.57 0.55 0.67 0.89 0.94 -6.69%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 23/11/10 24/11/09 18/11/08 26/11/07 17/11/06 25/10/05 -
Price 1.94 1.86 1.66 1.30 1.72 2.59 2.58 -
P/RPS 1.68 1.52 1.55 1.36 1.21 1.95 1.98 -2.70%
P/EPS 40.00 48.06 -3,320.00 -4,333.33 30.07 82.48 57.08 -5.75%
EY 2.50 2.08 -0.03 -0.02 3.33 1.21 1.75 6.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.58 0.46 0.61 0.92 0.96 -6.05%

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