[MSNIAGA] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -1.53%
YoY- -116.64%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 198,636 204,907 195,532 196,956 196,036 256,341 238,696 -11.51%
PBT 2,044 -15,508 -19,569 -21,962 -21,264 -31,166 -13,173 -
Tax -600 -2,848 80 50 -600 1,172 148 -
NP 1,444 -18,356 -19,489 -21,912 -21,864 -29,994 -13,025 -
-
NP to SH 496 -19,529 -20,648 -23,124 -22,776 -30,591 -13,766 -
-
Tax Rate 29.35% - - - - - - -
Total Cost 197,192 223,263 215,021 218,868 217,900 286,335 251,721 -15.00%
-
Net Worth 111,363 111,139 114,763 118,991 124,428 130,468 150,400 -18.13%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 111,363 111,139 114,763 118,991 124,428 130,468 150,400 -18.13%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.73% -8.96% -9.97% -11.13% -11.15% -11.70% -5.46% -
ROE 0.45% -17.57% -17.99% -19.43% -18.30% -23.45% -9.15% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 328.86 339.24 323.72 326.08 324.55 424.39 395.18 -11.51%
EPS 0.84 -32.33 -34.19 -38.28 -37.72 -50.65 -22.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8437 1.84 1.90 1.97 2.06 2.16 2.49 -18.13%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 329.04 339.43 323.90 326.26 324.73 424.63 395.40 -11.51%
EPS 0.82 -32.35 -34.20 -38.30 -37.73 -50.67 -22.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8447 1.841 1.9011 1.9711 2.0611 2.1612 2.4914 -18.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.91 1.07 1.03 1.10 1.35 1.72 1.89 -
P/RPS 0.28 0.32 0.32 0.34 0.42 0.41 0.48 -30.16%
P/EPS 110.82 -3.31 -3.01 -2.87 -3.58 -3.40 -8.29 -
EY 0.90 -30.22 -33.19 -34.80 -27.93 -29.45 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.58 0.54 0.56 0.66 0.80 0.76 -25.34%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 03/05/16 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 27/11/14 -
Price 0.95 0.97 1.09 1.10 1.30 1.70 1.69 -
P/RPS 0.29 0.29 0.34 0.34 0.40 0.40 0.43 -23.07%
P/EPS 115.69 -3.00 -3.19 -2.87 -3.45 -3.36 -7.41 -
EY 0.86 -33.33 -31.36 -34.80 -29.01 -29.79 -13.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.57 0.56 0.63 0.79 0.68 -16.36%

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