[MISC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MISC] MISC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1467.64%
YoY- 151.99%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,830,341 4,663,952 2,379,539 9,050,313 6,723,170 4,568,161 2,209,103 112.08%
PBT 1,141,183 696,763 349,150 1,516,721 795,921 577,276 139,398 305.67%
Tax -39,221 -25,196 -12,455 -595,262 -672,061 -595,093 -573,494 -83.24%
NP 1,101,962 671,567 336,695 921,459 123,860 -17,817 -434,096 -
-
NP to SH 1,002,395 601,373 300,425 770,245 49,134 -89,748 -469,827 -
-
Tax Rate 3.44% 3.62% 3.57% 39.25% 84.44% 103.09% 411.41% -
Total Cost 5,728,379 3,992,385 2,042,844 8,128,854 6,599,310 4,585,978 2,643,199 67.39%
-
Net Worth 23,390,310 22,497,551 21,604,792 21,113,774 17,855,200 22,229,724 21,113,774 7.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 23,390,310 22,497,551 21,604,792 21,113,774 17,855,200 22,229,724 21,113,774 7.05%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.13% 14.40% 14.15% 10.18% 1.84% -0.39% -19.65% -
ROE 4.29% 2.67% 1.39% 3.65% 0.28% -0.40% -2.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 153.02 104.48 53.31 202.75 150.62 102.34 49.49 112.09%
EPS 22.50 13.50 6.70 17.30 1.10 -2.10 -10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.24 5.04 4.84 4.73 4.00 4.98 4.73 7.05%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 153.02 104.48 53.31 202.75 150.62 102.34 49.49 112.09%
EPS 22.50 13.50 6.70 17.30 1.10 -2.10 -10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.24 5.04 4.84 4.73 4.00 4.98 4.73 7.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.12 5.10 5.37 4.30 4.25 4.61 5.38 -
P/RPS 3.35 4.88 10.07 2.12 2.82 4.50 10.87 -54.34%
P/EPS 22.80 37.86 79.79 24.92 386.11 -229.29 -51.12 -
EY 4.39 2.64 1.25 4.01 0.26 -0.44 -1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 1.11 0.91 1.06 0.93 1.14 -9.58%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 16/08/13 23/05/13 - 28/11/12 16/08/12 16/05/12 -
Price 5.01 5.14 4.39 0.00 4.08 4.49 3.94 -
P/RPS 3.27 4.92 8.24 0.00 2.71 4.39 7.96 -44.70%
P/EPS 22.31 38.15 65.23 0.00 370.67 -223.32 -37.43 -
EY 4.48 2.62 1.53 0.00 0.27 -0.45 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.02 0.91 0.00 1.02 0.90 0.83 10.17%

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