[MSNIAGA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 318.52%
YoY- -58.18%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 259,842 245,024 355,680 315,878 302,280 170,364 316,226 -12.28%
PBT 4,032 3,036 19,871 9,669 3,948 -8,044 22,549 -68.29%
Tax -1,190 -896 -5,717 -2,900 -1,184 2,412 -6,986 -69.30%
NP 2,842 2,140 14,154 6,769 2,764 -5,632 15,563 -67.84%
-
NP to SH 1,040 380 12,740 5,482 1,310 -6,992 14,727 -82.94%
-
Tax Rate 29.51% 29.51% 28.77% 29.99% 29.99% - 30.98% -
Total Cost 257,000 242,884 341,526 309,109 299,516 175,996 300,663 -9.94%
-
Net Worth 179,581 175,750 178,754 169,068 174,666 172,380 173,365 2.37%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 179,581 175,750 178,754 169,068 174,666 172,380 173,365 2.37%
NOSH 60,465 59,375 60,390 60,381 60,648 60,484 60,406 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.09% 0.87% 3.98% 2.14% 0.91% -3.31% 4.92% -
ROE 0.58% 0.22% 7.13% 3.24% 0.75% -4.06% 8.49% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 429.74 412.67 588.97 523.14 498.42 281.67 523.50 -12.33%
EPS 1.72 0.64 21.09 9.08 2.16 -11.56 24.38 -82.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.96 2.96 2.80 2.88 2.85 2.87 2.31%
Adjusted Per Share Value based on latest NOSH - 60,437
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 430.43 405.88 589.18 523.25 500.72 282.21 523.83 -12.28%
EPS 1.72 0.63 21.10 9.08 2.17 -11.58 24.40 -82.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9748 2.9113 2.9611 2.8006 2.8933 2.8555 2.8718 2.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.60 1.48 1.54 1.88 2.36 2.46 2.70 -
P/RPS 0.37 0.36 0.26 0.36 0.47 0.87 0.52 -20.31%
P/EPS 93.02 231.25 7.30 20.70 109.26 -21.28 11.07 313.85%
EY 1.08 0.43 13.70 4.83 0.92 -4.70 9.03 -75.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.52 0.67 0.82 0.86 0.94 -30.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 27/02/08 26/11/07 28/08/07 28/05/07 28/02/07 -
Price 1.57 1.96 1.47 1.72 2.10 2.58 2.55 -
P/RPS 0.37 0.47 0.25 0.33 0.42 0.92 0.49 -17.09%
P/EPS 91.28 306.25 6.97 18.94 97.22 -22.32 10.46 324.42%
EY 1.10 0.33 14.35 5.28 1.03 -4.48 9.56 -76.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.50 0.61 0.73 0.91 0.89 -29.24%

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