[MISC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MISC] MISC BHD
Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -114.13%
YoY- -145.14%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 8,505,933 7,305,283 5,102,754 2,924,355 9,401,284 6,355,699 3,270,512 88.79%
PBT -1,222,012 823,194 393,778 -222,657 2,466,920 887,632 471,342 -
Tax -88,276 -643,320 -413,919 12,630 -29,505 -19,411 -10,261 318.21%
NP -1,310,288 179,874 -20,141 -210,027 2,437,415 868,221 461,081 -
-
NP to SH -1,481,483 -41,622 -184,750 -307,879 2,178,630 797,342 427,980 -
-
Tax Rate - 78.15% 105.11% - 1.20% 2.19% 2.18% -
Total Cost 9,816,221 7,125,409 5,122,895 3,134,382 6,963,869 5,487,478 2,809,431 129.73%
-
Net Worth 22,311,490 23,983,413 23,363,376 22,100,755 23,929,215 22,227,578 23,786,583 -4.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 446,479 669,660 668,163 - -
Div Payout % - - - 0.00% 30.74% 83.80% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 22,311,490 23,983,413 23,363,376 22,100,755 23,929,215 22,227,578 23,786,583 -4.16%
NOSH 4,462,298 4,441,372 4,484,333 4,464,799 4,464,405 4,454,424 4,462,773 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -15.40% 2.46% -0.39% -7.18% 25.93% 13.66% 14.10% -
ROE -6.64% -0.17% -0.79% -1.39% 9.10% 3.59% 1.80% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 190.62 164.48 113.79 65.50 210.58 142.68 73.28 88.81%
EPS -33.20 -1.00 -4.10 -6.90 48.80 17.90 9.59 -
DPS 0.00 0.00 0.00 10.00 15.00 15.00 0.00 -
NAPS 5.00 5.40 5.21 4.95 5.36 4.99 5.33 -4.16%
Adjusted Per Share Value based on latest NOSH - 4,462,014
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 190.55 163.66 114.31 65.51 210.61 142.38 73.27 88.78%
EPS -33.19 -0.93 -4.14 -6.90 48.81 17.86 9.59 -
DPS 0.00 0.00 0.00 10.00 15.00 14.97 0.00 -
NAPS 4.9983 5.3729 5.234 4.9511 5.3607 4.9795 5.3288 -4.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.47 5.87 7.35 7.87 8.36 8.74 8.60 -
P/RPS 2.87 3.57 6.46 12.02 3.97 6.13 11.74 -60.80%
P/EPS -16.48 -626.37 -178.40 -114.13 17.13 48.83 89.68 -
EY -6.07 -0.16 -0.56 -0.88 5.84 2.05 1.12 -
DY 0.00 0.00 0.00 1.27 1.79 1.72 0.00 -
P/NAPS 1.09 1.09 1.41 1.59 1.56 1.75 1.61 -22.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 24/11/11 18/08/11 11/05/11 24/02/11 24/11/10 19/08/10 -
Price 5.80 6.13 7.30 7.31 7.45 8.60 8.86 -
P/RPS 3.04 3.73 6.42 11.16 3.54 6.03 12.09 -60.06%
P/EPS -17.47 -654.12 -177.19 -106.01 15.27 48.04 92.39 -
EY -5.72 -0.15 -0.56 -0.94 6.55 2.08 1.08 -
DY 0.00 0.00 0.00 1.37 2.01 1.74 0.00 -
P/NAPS 1.16 1.14 1.40 1.48 1.39 1.72 1.66 -21.20%

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