[MSNIAGA] YoY TTM Result on 30-Jun-2001 [#2]

Announcement Date
02-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 6.25%
YoY- 5.09%
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 308,214 236,715 250,695 254,064 189,117 160,331 -0.68%
PBT 27,032 28,387 28,932 23,317 18,170 15,317 -0.59%
Tax -8,168 -8,417 -8,550 -6,630 -2,291 -3,847 -0.78%
NP 18,864 19,970 20,382 16,687 15,879 11,470 -0.52%
-
NP to SH 18,864 19,970 20,382 16,687 15,879 11,470 -0.52%
-
Tax Rate 30.22% 29.65% 29.55% 28.43% 12.61% 25.12% -
Total Cost 289,350 216,745 230,313 237,377 173,238 148,861 -0.69%
-
Net Worth 146,816 134,041 120,621 105,811 93,854 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - 9,596 5,982 - - -
Div Payout % - - 47.08% 35.85% - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 146,816 134,041 120,621 105,811 93,854 0 -100.00%
NOSH 60,418 60,108 60,010 60,120 59,779 60,333 -0.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 6.12% 8.44% 8.13% 6.57% 8.40% 7.15% -
ROE 12.85% 14.90% 16.90% 15.77% 16.92% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 510.13 393.82 417.75 422.59 316.36 265.74 -0.68%
EPS 31.22 33.22 33.96 27.76 26.56 19.01 -0.52%
DPS 0.00 0.00 16.00 10.00 0.00 0.00 -
NAPS 2.43 2.23 2.01 1.76 1.57 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,120
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 510.55 392.12 415.27 420.85 313.27 265.59 -0.68%
EPS 31.25 33.08 33.76 27.64 26.30 19.00 -0.52%
DPS 0.00 0.00 15.90 9.91 0.00 0.00 -
NAPS 2.432 2.2204 1.9981 1.7528 1.5547 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.70 4.72 5.30 3.28 10.00 0.00 -
P/RPS 0.73 1.20 1.27 0.78 3.16 0.00 -100.00%
P/EPS 11.85 14.21 15.60 11.82 37.65 0.00 -100.00%
EY 8.44 7.04 6.41 8.46 2.66 0.00 -100.00%
DY 0.00 0.00 3.02 3.05 0.00 0.00 -
P/NAPS 1.52 2.12 2.64 1.86 6.37 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 05/08/04 01/08/03 01/08/02 02/08/01 13/11/00 - -
Price 3.86 4.88 5.20 4.16 6.95 0.00 -
P/RPS 0.76 1.24 1.24 0.98 2.20 0.00 -100.00%
P/EPS 12.36 14.69 15.31 14.99 26.16 0.00 -100.00%
EY 8.09 6.81 6.53 6.67 3.82 0.00 -100.00%
DY 0.00 0.00 3.08 2.40 0.00 0.00 -
P/NAPS 1.59 2.19 2.59 2.36 4.43 0.00 -100.00%

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