[MISC] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[MISC] MISC BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -79.43%
YoY- -34.49%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 5,432,996 4,045,222 2,690,531 1,320,686 5,508,434 4,149,273 2,810,195 55.25%
PBT 1,310,300 933,145 589,356 283,667 1,411,049 895,924 652,804 59.18%
Tax 363 -22,344 -16,997 -8,104 -71,712 -17,643 -12,766 -
NP 1,310,663 910,801 572,359 275,563 1,339,337 878,281 640,038 61.32%
-
NP to SH 1,310,663 910,801 572,359 275,563 1,339,337 878,281 640,038 61.32%
-
Tax Rate -0.03% 2.39% 2.88% 2.86% 5.08% 1.97% 1.96% -
Total Cost 4,122,333 3,134,421 2,118,172 1,045,123 4,169,097 3,270,992 2,170,157 53.43%
-
Net Worth 9,239,708 8,884,957 8,808,381 8,803,120 8,506,650 7,850,566 7,548,355 14.44%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 557,728 278,816 278,746 - 2,790 - 2,790 3329.89%
Div Payout % 42.55% 30.61% 48.70% - 0.21% - 0.44% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 9,239,708 8,884,957 8,808,381 8,803,120 8,506,650 7,850,566 7,548,355 14.44%
NOSH 1,859,096 1,858,777 1,858,308 1,861,912 1,860,190 1,860,764 1,860,575 -0.05%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 24.12% 22.52% 21.27% 20.87% 24.31% 21.17% 22.78% -
ROE 14.19% 10.25% 6.50% 3.13% 15.74% 11.19% 8.48% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 292.24 217.63 144.78 70.93 296.12 222.99 151.04 55.33%
EPS 70.50 49.00 30.80 14.80 72.00 47.20 34.40 61.41%
DPS 30.00 15.00 15.00 0.00 0.15 0.00 0.15 3331.01%
NAPS 4.97 4.78 4.74 4.728 4.573 4.219 4.057 14.50%
Adjusted Per Share Value based on latest NOSH - 1,861,912
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 121.71 90.62 60.27 29.59 123.40 92.95 62.96 55.24%
EPS 29.36 20.40 12.82 6.17 30.00 19.68 14.34 61.30%
DPS 12.49 6.25 6.24 0.00 0.06 0.00 0.06 3423.87%
NAPS 2.0699 1.9904 1.9733 1.9721 1.9057 1.7587 1.691 14.44%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 7.50 6.85 7.30 7.45 7.05 7.70 6.70 -
P/RPS 2.57 3.15 5.04 10.50 2.38 3.45 4.44 -30.56%
P/EPS 10.64 13.98 23.70 50.34 9.79 16.31 19.48 -33.20%
EY 9.40 7.15 4.22 1.99 10.21 6.13 5.13 49.79%
DY 4.00 2.19 2.05 0.00 0.02 0.00 0.02 3331.01%
P/NAPS 1.51 1.43 1.54 1.58 1.54 1.83 1.65 -5.74%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 27/02/03 21/11/02 21/08/02 29/05/02 27/02/02 28/11/01 -
Price 7.65 7.60 7.10 7.65 7.45 7.00 6.85 -
P/RPS 2.62 3.49 4.90 10.79 2.52 3.14 4.54 -30.70%
P/EPS 10.85 15.51 23.05 51.69 10.35 14.83 19.91 -33.30%
EY 9.22 6.45 4.34 1.93 9.66 6.74 5.02 50.03%
DY 3.92 1.97 2.11 0.00 0.02 0.00 0.02 3285.06%
P/NAPS 1.54 1.59 1.50 1.62 1.63 1.66 1.69 -6.01%

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