[MISC] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[MISC] MISC BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 107.71%
YoY- -10.57%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,478,560 5,432,996 4,045,222 2,690,531 1,320,686 5,508,434 4,149,273 -49.83%
PBT 462,004 1,310,300 933,145 589,356 283,667 1,411,049 895,924 -35.77%
Tax -11,623 363 -22,344 -16,997 -8,104 -71,712 -17,643 -24.34%
NP 450,381 1,310,663 910,801 572,359 275,563 1,339,337 878,281 -36.01%
-
NP to SH 450,381 1,310,663 910,801 572,359 275,563 1,339,337 878,281 -36.01%
-
Tax Rate 2.52% -0.03% 2.39% 2.88% 2.86% 5.08% 1.97% -
Total Cost 1,028,179 4,122,333 3,134,421 2,118,172 1,045,123 4,169,097 3,270,992 -53.86%
-
Net Worth 9,696,218 9,239,708 8,884,957 8,808,381 8,803,120 8,506,650 7,850,566 15.16%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 557,728 278,816 278,746 - 2,790 - -
Div Payout % - 42.55% 30.61% 48.70% - 0.21% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 9,696,218 9,239,708 8,884,957 8,808,381 8,803,120 8,506,650 7,850,566 15.16%
NOSH 1,861,078 1,859,096 1,858,777 1,858,308 1,861,912 1,860,190 1,860,764 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 30.46% 24.12% 22.52% 21.27% 20.87% 24.31% 21.17% -
ROE 4.64% 14.19% 10.25% 6.50% 3.13% 15.74% 11.19% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 79.45 292.24 217.63 144.78 70.93 296.12 222.99 -49.83%
EPS 24.20 70.50 49.00 30.80 14.80 72.00 47.20 -36.01%
DPS 0.00 30.00 15.00 15.00 0.00 0.15 0.00 -
NAPS 5.21 4.97 4.78 4.74 4.728 4.573 4.219 15.14%
Adjusted Per Share Value based on latest NOSH - 1,854,975
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 33.12 121.71 90.62 60.27 29.59 123.40 92.95 -49.83%
EPS 10.09 29.36 20.40 12.82 6.17 30.00 19.68 -36.01%
DPS 0.00 12.49 6.25 6.24 0.00 0.06 0.00 -
NAPS 2.1722 2.0699 1.9904 1.9733 1.9721 1.9057 1.7587 15.16%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 7.65 7.50 6.85 7.30 7.45 7.05 7.70 -
P/RPS 9.63 2.57 3.15 5.04 10.50 2.38 3.45 98.61%
P/EPS 31.61 10.64 13.98 23.70 50.34 9.79 16.31 55.63%
EY 3.16 9.40 7.15 4.22 1.99 10.21 6.13 -35.78%
DY 0.00 4.00 2.19 2.05 0.00 0.02 0.00 -
P/NAPS 1.47 1.51 1.43 1.54 1.58 1.54 1.83 -13.62%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 27/05/03 27/02/03 21/11/02 21/08/02 29/05/02 27/02/02 -
Price 8.70 7.65 7.60 7.10 7.65 7.45 7.00 -
P/RPS 10.95 2.62 3.49 4.90 10.79 2.52 3.14 130.48%
P/EPS 35.95 10.85 15.51 23.05 51.69 10.35 14.83 80.74%
EY 2.78 9.22 6.45 4.34 1.93 9.66 6.74 -44.67%
DY 0.00 3.92 1.97 2.11 0.00 0.02 0.00 -
P/NAPS 1.67 1.54 1.59 1.50 1.62 1.63 1.66 0.40%

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