[MISC] QoQ Annualized Quarter Result on 31-Dec-2010

Stock
[MISC] MISC BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010
Profit Trend
QoQ- 70.77%
YoY- 404.72%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 9,740,377 10,205,508 2,924,355 14,101,926 15,253,677 19,623,072 13,775,074 -20.61%
PBT 1,097,592 787,556 -222,657 3,700,380 2,130,316 2,828,052 911,914 13.13%
Tax -857,760 -827,838 12,630 -44,257 -46,586 -61,566 -89,696 349.91%
NP 239,832 -40,282 -210,027 3,656,122 2,083,730 2,766,486 822,218 -55.98%
-
NP to SH -55,496 -369,500 -307,879 3,267,945 1,913,620 2,567,880 682,046 -
-
Tax Rate 78.15% 105.11% - 1.20% 2.19% 2.18% 9.84% -
Total Cost 9,500,545 10,245,790 3,134,382 10,445,803 13,169,947 16,856,586 12,952,856 -18.65%
-
Net Worth 23,983,414 23,363,375 22,100,755 23,929,215 22,227,578 23,786,583 20,766,313 10.06%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 446,479 1,004,491 1,603,592 - 1,350,968 -
Div Payout % - - 0.00% 30.74% 83.80% - 198.08% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 23,983,414 23,363,375 22,100,755 23,929,215 22,227,578 23,786,583 20,766,313 10.06%
NOSH 4,441,372 4,484,333 4,464,799 4,464,405 4,454,424 4,462,773 3,859,909 9.79%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.46% -0.39% -7.18% 25.93% 13.66% 14.10% 5.97% -
ROE -0.23% -1.58% -1.39% 13.66% 8.61% 10.80% 3.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 219.31 227.58 65.50 315.87 342.44 439.71 356.88 -27.69%
EPS -1.33 -8.20 -6.90 73.20 42.96 57.60 17.67 -
DPS 0.00 0.00 10.00 22.50 36.00 0.00 35.00 -
NAPS 5.40 5.21 4.95 5.36 4.99 5.33 5.38 0.24%
Adjusted Per Share Value based on latest NOSH - 4,463,488
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 218.21 228.63 65.51 315.92 341.72 439.60 308.60 -20.61%
EPS -1.24 -8.28 -6.90 73.21 42.87 57.53 15.28 -
DPS 0.00 0.00 10.00 22.50 35.92 0.00 30.26 -
NAPS 5.3729 5.234 4.9511 5.3607 4.9795 5.3288 4.6522 10.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.87 7.35 7.87 8.36 8.74 8.60 8.10 -
P/RPS 2.68 3.23 12.02 2.65 2.55 1.96 2.27 11.69%
P/EPS -469.78 -89.20 -114.13 11.42 20.34 14.95 45.84 -
EY -0.21 -1.12 -0.88 8.76 4.92 6.69 2.18 -
DY 0.00 0.00 1.27 2.69 4.12 0.00 4.32 -
P/NAPS 1.09 1.41 1.59 1.56 1.75 1.61 1.51 -19.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 18/08/11 11/05/11 24/02/11 24/11/10 19/08/10 06/05/10 -
Price 6.13 7.30 7.31 7.45 8.60 8.86 8.82 -
P/RPS 2.80 3.21 11.16 2.36 2.51 2.01 2.47 8.71%
P/EPS -490.59 -88.59 -106.01 10.18 20.02 15.40 49.92 -
EY -0.20 -1.13 -0.94 9.83 5.00 6.49 2.00 -
DY 0.00 0.00 1.37 3.02 4.19 0.00 3.97 -
P/NAPS 1.14 1.40 1.48 1.39 1.72 1.66 1.64 -21.51%

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