[MISC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MISC] MISC BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -61.0%
YoY- 163.94%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 8,972,390 6,830,341 4,663,952 2,379,539 9,050,313 6,723,170 4,568,161 56.64%
PBT 2,231,510 1,141,183 696,763 349,150 1,516,721 795,921 577,276 145.70%
Tax -1,982 -39,221 -25,196 -12,455 -595,262 -672,061 -595,093 -97.74%
NP 2,229,528 1,101,962 671,567 336,695 921,459 123,860 -17,817 -
-
NP to SH 2,085,375 1,002,395 601,373 300,425 770,245 49,134 -89,748 -
-
Tax Rate 0.09% 3.44% 3.62% 3.57% 39.25% 84.44% 103.09% -
Total Cost 6,742,862 5,728,379 3,992,385 2,042,844 8,128,854 6,599,310 4,585,978 29.21%
-
Net Worth 24,729,451 23,390,310 22,497,551 21,604,792 21,113,774 17,855,200 22,229,724 7.34%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 223,190 - - - - - - -
Div Payout % 10.70% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 24,729,451 23,390,310 22,497,551 21,604,792 21,113,774 17,855,200 22,229,724 7.34%
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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.85% 16.13% 14.40% 14.15% 10.18% 1.84% -0.39% -
ROE 8.43% 4.29% 2.67% 1.39% 3.65% 0.28% -0.40% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 201.00 153.02 104.48 53.31 202.75 150.62 102.34 56.63%
EPS 46.70 22.50 13.50 6.70 17.30 1.10 -2.10 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.54 5.24 5.04 4.84 4.73 4.00 4.98 7.34%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 201.00 153.02 104.48 53.31 202.75 150.62 102.34 56.63%
EPS 46.70 22.50 13.50 6.70 17.30 1.10 -2.10 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.54 5.24 5.04 4.84 4.73 4.00 4.98 7.34%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.70 5.12 5.10 5.37 4.30 4.25 4.61 -
P/RPS 2.84 3.35 4.88 10.07 2.12 2.82 4.50 -26.36%
P/EPS 12.20 22.80 37.86 79.79 24.92 386.11 -229.29 -
EY 8.20 4.39 2.64 1.25 4.01 0.26 -0.44 -
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 1.01 1.11 0.91 1.06 0.93 7.02%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 13/02/14 07/11/13 16/08/13 23/05/13 - 28/11/12 16/08/12 -
Price 6.50 5.01 5.14 4.39 0.00 4.08 4.49 -
P/RPS 3.23 3.27 4.92 8.24 0.00 2.71 4.39 -18.45%
P/EPS 13.91 22.31 38.15 65.23 0.00 370.67 -223.32 -
EY 7.19 4.48 2.62 1.53 0.00 0.27 -0.45 -
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.96 1.02 0.91 0.00 1.02 0.90 19.05%

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