[MSNIAGA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.2%
YoY- -32.43%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 273,152 293,692 324,573 311,302 271,906 233,292 297,619 -5.56%
PBT 6,076 9,300 15,606 12,028 12,458 8,560 21,200 -56.56%
Tax -1,640 -2,512 -4,167 -3,848 -3,738 -2,568 -5,881 -57.34%
NP 4,436 6,788 11,439 8,180 8,720 5,992 15,319 -56.26%
-
NP to SH 3,044 5,128 9,738 6,622 7,294 4,660 13,580 -63.13%
-
Tax Rate 26.99% 27.01% 26.70% 31.99% 30.00% 30.00% 27.74% -
Total Cost 268,716 286,904 313,134 303,122 263,186 227,300 282,300 -3.23%
-
Net Worth 184,830 184,830 183,018 179,393 187,246 184,830 183,622 0.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 184,830 184,830 183,018 179,393 187,246 184,830 183,622 0.43%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.62% 2.31% 3.52% 2.63% 3.21% 2.57% 5.15% -
ROE 1.65% 2.77% 5.32% 3.69% 3.90% 2.52% 7.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 452.22 486.23 537.35 515.38 450.16 386.23 492.73 -5.56%
EPS 5.04 8.48 16.12 10.96 12.08 7.72 22.48 -63.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.06 3.03 2.97 3.10 3.06 3.04 0.43%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 452.47 486.50 537.65 515.67 450.41 386.45 493.00 -5.56%
EPS 5.04 8.49 16.13 10.97 12.08 7.72 22.50 -63.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0617 3.0617 3.0317 2.9716 3.1017 3.0617 3.0417 0.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.18 2.10 2.06 2.12 2.11 2.26 2.02 -
P/RPS 0.48 0.43 0.38 0.41 0.47 0.59 0.41 11.09%
P/EPS 43.26 24.74 12.78 19.34 17.47 29.29 8.98 185.51%
EY 2.31 4.04 7.83 5.17 5.72 3.41 11.13 -64.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.68 0.71 0.68 0.74 0.66 4.99%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 05/08/13 29/05/13 28/02/13 22/11/12 15/08/12 15/05/12 23/02/12 -
Price 2.14 2.41 2.09 2.10 2.04 2.30 2.18 -
P/RPS 0.47 0.50 0.39 0.41 0.45 0.60 0.44 4.49%
P/EPS 42.46 28.39 12.96 19.15 16.89 29.81 9.70 167.83%
EY 2.35 3.52 7.71 5.22 5.92 3.35 10.31 -62.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.69 0.71 0.66 0.75 0.72 -1.86%

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