[MSNIAGA] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 31.61%
YoY- 7.56%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 149,988 77,717 269,742 172,164 111,516 43,489 230,354 -24.89%
PBT 13,098 3,867 27,029 17,300 13,095 3,356 26,677 -37.79%
Tax -3,919 -1,189 -8,408 -5,539 -4,159 -1,092 -7,865 -37.17%
NP 9,179 2,678 18,621 11,761 8,936 2,264 18,812 -38.04%
-
NP to SH 9,179 2,678 18,621 11,761 8,936 2,264 18,812 -38.04%
-
Tax Rate 29.92% 30.75% 31.11% 32.02% 31.76% 32.54% 29.48% -
Total Cost 140,809 75,039 251,121 160,403 102,580 41,225 211,542 -23.78%
-
Net Worth 146,743 148,106 144,504 137,301 133,740 134,876 131,623 7.52%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 146,743 148,106 144,504 137,301 133,740 134,876 131,623 7.52%
NOSH 60,388 60,451 60,210 60,220 59,973 60,212 60,102 0.31%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.12% 3.45% 6.90% 6.83% 8.01% 5.21% 8.17% -
ROE 6.26% 1.81% 12.89% 8.57% 6.68% 1.68% 14.29% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 248.37 128.56 448.00 285.89 185.94 72.23 383.27 -25.13%
EPS 15.20 4.43 30.94 19.53 14.90 3.76 31.30 -38.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.45 2.40 2.28 2.23 2.24 2.19 7.18%
Adjusted Per Share Value based on latest NOSH - 60,363
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 248.32 128.67 446.58 285.03 184.62 72.00 381.37 -24.89%
EPS 15.20 4.43 30.83 19.47 14.79 3.75 31.14 -38.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4294 2.452 2.3924 2.2731 2.2142 2.233 2.1791 7.52%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.70 4.54 5.10 4.82 4.72 3.76 4.50 -
P/RPS 1.49 3.53 1.14 1.69 2.54 5.21 1.17 17.50%
P/EPS 24.34 102.48 16.49 24.68 31.68 100.00 14.38 42.07%
EY 4.11 0.98 6.06 4.05 3.16 1.00 6.96 -29.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.85 2.12 2.11 2.12 1.68 2.05 -18.09%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 05/08/04 29/04/04 26/02/04 03/11/03 01/08/03 29/04/03 25/02/03 -
Price 3.86 4.30 4.80 5.25 4.88 4.02 3.84 -
P/RPS 1.55 3.34 1.07 1.84 2.62 5.57 1.00 33.96%
P/EPS 25.39 97.07 15.52 26.88 32.75 106.91 12.27 62.45%
EY 3.94 1.03 6.44 3.72 3.05 0.94 8.15 -38.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.76 2.00 2.30 2.19 1.79 1.75 -6.19%

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