[MSNIAGA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 118.74%
YoY- -91.75%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 245,024 355,680 315,878 302,280 170,364 316,226 304,920 -13.55%
PBT 3,036 19,871 9,669 3,948 -8,044 22,549 20,134 -71.63%
Tax -896 -5,717 -2,900 -1,184 2,412 -6,986 -5,960 -71.69%
NP 2,140 14,154 6,769 2,764 -5,632 15,563 14,174 -71.61%
-
NP to SH 380 12,740 5,482 1,310 -6,992 14,727 13,109 -90.54%
-
Tax Rate 29.51% 28.77% 29.99% 29.99% - 30.98% 29.60% -
Total Cost 242,884 341,526 309,109 299,516 175,996 300,663 290,745 -11.29%
-
Net Worth 175,750 178,754 169,068 174,666 172,380 173,365 170,912 1.87%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 175,750 178,754 169,068 174,666 172,380 173,365 170,912 1.87%
NOSH 59,375 60,390 60,381 60,648 60,484 60,406 60,393 -1.12%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.87% 3.98% 2.14% 0.91% -3.31% 4.92% 4.65% -
ROE 0.22% 7.13% 3.24% 0.75% -4.06% 8.49% 7.67% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 412.67 588.97 523.14 498.42 281.67 523.50 504.89 -12.57%
EPS 0.64 21.09 9.08 2.16 -11.56 24.38 21.71 -90.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.96 2.80 2.88 2.85 2.87 2.83 3.03%
Adjusted Per Share Value based on latest NOSH - 60,376
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 405.66 588.85 522.96 500.45 282.05 523.54 504.82 -13.55%
EPS 0.63 21.09 9.08 2.17 -11.58 24.38 21.70 -90.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9097 2.9594 2.7991 2.8917 2.8539 2.8702 2.8296 1.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.48 1.54 1.88 2.36 2.46 2.70 2.52 -
P/RPS 0.36 0.26 0.36 0.47 0.87 0.52 0.50 -19.65%
P/EPS 231.25 7.30 20.70 109.26 -21.28 11.07 11.61 633.45%
EY 0.43 13.70 4.83 0.92 -4.70 9.03 8.61 -86.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.67 0.82 0.86 0.94 0.89 -31.89%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 26/11/07 28/08/07 28/05/07 28/02/07 17/11/06 -
Price 1.96 1.47 1.72 2.10 2.58 2.55 2.59 -
P/RPS 0.47 0.25 0.33 0.42 0.92 0.49 0.51 -5.29%
P/EPS 306.25 6.97 18.94 97.22 -22.32 10.46 11.93 768.49%
EY 0.33 14.35 5.28 1.03 -4.48 9.56 8.38 -88.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.50 0.61 0.73 0.91 0.89 0.92 -19.84%

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