[MSNIAGA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1158.79%
YoY- -312.11%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 70,917 58,258 77,319 69,212 91,096 111,215 108,543 -6.84%
PBT 111 -831 -21,286 -8,004 6,586 8,741 7,792 -50.73%
Tax -393 -2,908 1,061 -1,578 -1,281 -2,144 -2,177 -24.80%
NP -282 -3,739 -20,225 -9,582 5,305 6,597 5,615 -
-
NP to SH -454 -4,043 -20,266 -10,122 4,772 6,228 5,125 -
-
Tax Rate 354.05% - - - 19.45% 24.53% 27.94% -
Total Cost 71,199 61,997 97,544 78,794 85,791 104,618 102,928 -5.95%
-
Net Worth 114,159 111,139 130,468 166,709 183,018 183,622 179,495 -7.25%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 114,159 111,139 130,468 166,709 183,018 183,622 179,495 -7.25%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,436 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.40% -6.42% -26.16% -13.84% 5.82% 5.93% 5.17% -
ROE -0.40% -3.64% -15.53% -6.07% 2.61% 3.39% 2.86% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 117.41 96.45 128.01 114.59 150.82 184.12 179.60 -6.83%
EPS -0.75 -6.69 -33.55 -16.76 7.90 10.31 8.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.84 2.16 2.76 3.03 3.04 2.97 -7.24%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 117.47 96.50 128.08 114.65 150.90 184.23 179.80 -6.84%
EPS -0.75 -6.70 -33.57 -16.77 7.90 10.32 8.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.891 1.841 2.1612 2.7615 3.0317 3.0417 2.9733 -7.25%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.05 1.07 1.72 2.14 2.06 2.02 1.95 -
P/RPS 0.89 1.11 1.34 1.87 1.37 1.10 1.09 -3.31%
P/EPS -139.70 -15.99 -5.13 -12.77 26.07 19.59 23.00 -
EY -0.72 -6.26 -19.51 -7.83 3.84 5.10 4.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.80 0.78 0.68 0.66 0.66 -2.69%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 23/02/12 23/02/11 -
Price 1.15 0.97 1.70 2.24 2.09 2.18 1.96 -
P/RPS 0.98 1.01 1.33 1.95 1.39 1.18 1.09 -1.75%
P/EPS -153.00 -14.49 -5.07 -13.37 26.45 21.14 23.11 -
EY -0.65 -6.90 -19.74 -7.48 3.78 4.73 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.79 0.81 0.69 0.72 0.66 -1.30%

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