[MSNIAGA] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 50.16%
YoY- 263.42%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 212,644 321,856 284,417 278,686 272,752 263,896 248,952 -9.98%
PBT 11,888 18,101 13,745 12,694 9,388 12,147 4,025 105.99%
Tax -3,568 -5,269 -4,122 -3,808 -2,816 -3,590 -1,208 105.99%
NP 8,320 12,832 9,622 8,886 6,572 8,557 2,817 105.98%
-
NP to SH 6,332 11,201 8,101 7,472 4,976 6,921 1,329 183.41%
-
Tax Rate 30.01% 29.11% 29.99% 30.00% 30.00% 29.55% 30.01% -
Total Cost 204,324 309,024 274,794 269,800 266,180 255,339 246,134 -11.68%
-
Net Worth 180,655 179,433 173,945 180,462 177,541 178,158 172,209 3.24%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 180,655 179,433 173,945 180,462 177,541 178,158 172,209 3.24%
NOSH 60,419 60,415 60,397 60,355 60,388 60,392 60,424 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.91% 3.99% 3.38% 3.19% 2.41% 3.24% 1.13% -
ROE 3.51% 6.24% 4.66% 4.14% 2.80% 3.88% 0.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 351.94 532.74 470.91 461.74 451.66 436.97 412.01 -9.98%
EPS 10.48 18.54 13.41 12.38 8.24 11.46 2.20 183.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.97 2.88 2.99 2.94 2.95 2.85 3.25%
Adjusted Per Share Value based on latest NOSH - 60,485
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 352.24 533.15 471.13 461.64 451.81 437.14 412.39 -9.98%
EPS 10.49 18.55 13.42 12.38 8.24 11.46 2.20 183.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9925 2.9723 2.8814 2.9893 2.941 2.9512 2.8526 3.24%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.02 1.95 1.85 1.86 1.92 1.68 1.63 -
P/RPS 0.57 0.37 0.39 0.40 0.43 0.38 0.40 26.65%
P/EPS 19.27 10.52 13.79 15.02 23.30 14.66 74.09 -59.28%
EY 5.19 9.51 7.25 6.66 4.29 6.82 1.35 145.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.64 0.62 0.65 0.57 0.57 12.49%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 23/02/11 23/11/10 10/08/10 25/05/10 23/02/10 24/11/09 -
Price 2.27 1.96 1.86 1.85 1.96 1.80 1.66 -
P/RPS 0.64 0.37 0.39 0.40 0.43 0.41 0.40 36.83%
P/EPS 21.66 10.57 13.87 14.94 23.79 15.71 75.45 -56.51%
EY 4.62 9.46 7.21 6.69 4.20 6.37 1.33 129.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.66 0.65 0.62 0.67 0.61 0.58 19.76%

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