[MSNIAGA] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 298.33%
YoY- -27.58%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 53,098 48,171 60,212 75,219 97,524 69,811 73,970 -5.37%
PBT 2,378 -3,696 -4,948 2,136 2,793 6,143 3,962 -8.14%
Tax -172 35 71 -757 -1,018 -1,843 -1,188 -27.51%
NP 2,206 -3,661 -4,877 1,379 1,775 4,300 2,774 -3.74%
-
NP to SH 1,979 -3,924 -4,988 956 1,320 2,930 2,340 -2.75%
-
Tax Rate 7.23% - - 35.44% 36.45% 30.00% 29.98% -
Total Cost 50,892 51,832 65,089 73,840 95,749 65,511 71,196 -5.43%
-
Net Worth 114,938 114,763 150,400 176,373 179,393 177,612 174,139 -6.68%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 114,938 114,763 150,400 176,373 179,393 177,612 174,139 -6.68%
NOSH 60,402 60,402 60,402 60,402 60,402 60,412 60,465 -0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.15% -7.60% -8.10% 1.83% 1.82% 6.16% 3.75% -
ROE 1.72% -3.42% -3.32% 0.54% 0.74% 1.65% 1.34% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.91 79.75 99.69 124.53 161.46 115.56 122.34 -5.35%
EPS 3.28 -6.50 -8.26 1.58 2.19 4.85 3.87 -2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9029 1.90 2.49 2.92 2.97 2.94 2.88 -6.66%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 87.96 79.79 99.74 124.60 161.55 115.64 122.53 -5.36%
EPS 3.28 -6.50 -8.26 1.58 2.19 4.85 3.88 -2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.904 1.9011 2.4914 2.9216 2.9716 2.9421 2.8846 -6.68%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.20 1.03 1.89 2.22 2.12 1.82 1.85 -
P/RPS 1.37 1.29 1.90 1.78 1.31 1.57 1.51 -1.60%
P/EPS 36.63 -15.85 -22.89 140.26 97.01 37.53 47.80 -4.33%
EY 2.73 -6.31 -4.37 0.71 1.03 2.66 2.09 4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.76 0.76 0.71 0.62 0.64 -0.26%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 01/11/16 27/11/15 27/11/14 21/11/13 22/11/12 10/11/11 23/11/10 -
Price 1.10 1.09 1.69 2.21 2.10 1.94 1.86 -
P/RPS 1.25 1.37 1.70 1.77 1.30 1.68 1.52 -3.20%
P/EPS 33.57 -16.78 -20.46 139.63 96.09 40.00 48.06 -5.79%
EY 2.98 -5.96 -4.89 0.72 1.04 2.50 2.08 6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.68 0.76 0.71 0.66 0.65 -1.87%

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