[MSNIAGA] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -73.13%
YoY- 10.04%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 49,659 49,009 60,169 73,423 58,323 53,161 68,188 -5.14%
PBT 511 -5,316 -1,247 2,325 2,140 2,972 2,347 -22.41%
Tax -150 -150 -222 -628 -642 -892 -704 -22.69%
NP 361 -5,466 -1,469 1,697 1,498 2,080 1,643 -22.30%
-
NP to SH 124 -5,694 -1,686 1,282 1,165 1,583 1,244 -31.88%
-
Tax Rate 29.35% - - 27.01% 30.00% 30.01% 30.00% -
Total Cost 49,298 54,475 61,638 71,726 56,825 51,081 66,545 -4.87%
-
Net Worth 111,363 124,428 164,897 184,830 184,830 180,655 177,541 -7.47%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 111,363 124,428 164,897 184,830 184,830 180,655 177,541 -7.47%
NOSH 60,402 60,402 60,402 60,402 60,402 60,419 60,388 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.73% -11.15% -2.44% 2.31% 2.57% 3.91% 2.41% -
ROE 0.11% -4.58% -1.02% 0.69% 0.63% 0.88% 0.70% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 82.21 81.14 99.61 121.56 96.56 87.99 112.92 -5.14%
EPS 0.21 -9.43 -2.79 2.12 1.93 2.62 2.06 -31.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8437 2.06 2.73 3.06 3.06 2.99 2.94 -7.47%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 82.26 81.18 99.67 121.62 96.61 88.06 112.95 -5.14%
EPS 0.21 -9.43 -2.79 2.12 1.93 2.62 2.06 -31.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8447 2.0611 2.7315 3.0617 3.0617 2.9925 2.941 -7.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.91 1.35 2.01 2.10 2.26 2.02 1.92 -
P/RPS 1.11 1.66 2.02 1.73 2.34 2.30 1.70 -6.85%
P/EPS 443.27 -14.32 -72.01 98.94 117.17 77.10 93.20 29.64%
EY 0.23 -6.98 -1.39 1.01 0.85 1.30 1.07 -22.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.74 0.69 0.74 0.68 0.65 -4.59%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 03/05/16 29/05/15 20/05/14 29/05/13 15/05/12 30/05/11 25/05/10 -
Price 0.95 1.30 2.05 2.41 2.30 2.27 1.96 -
P/RPS 1.16 1.60 2.06 1.98 2.38 2.58 1.74 -6.52%
P/EPS 462.76 -13.79 -73.44 113.55 119.25 86.64 95.15 30.13%
EY 0.22 -7.25 -1.36 0.88 0.84 1.15 1.05 -22.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.75 0.79 0.75 0.76 0.67 -4.13%

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