[MSNIAGA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 110.45%
YoY- 20.98%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 135,953 58,323 297,619 186,404 116,592 53,161 321,856 -43.73%
PBT 6,229 2,140 21,200 12,458 6,315 2,972 18,101 -50.92%
Tax -1,869 -642 -5,881 -3,737 -1,895 -892 -5,269 -49.92%
NP 4,360 1,498 15,319 8,721 4,420 2,080 12,832 -51.33%
-
NP to SH 3,647 1,165 13,580 7,351 3,493 1,583 11,201 -52.70%
-
Tax Rate 30.00% 30.00% 27.74% 30.00% 30.01% 30.01% 29.11% -
Total Cost 131,593 56,825 282,300 177,683 112,172 51,081 309,024 -43.42%
-
Net Worth 187,246 184,830 183,622 177,583 183,110 180,655 179,433 2.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 187,246 184,830 183,622 177,583 183,110 180,655 179,433 2.88%
NOSH 60,402 60,402 60,402 60,402 60,432 60,419 60,415 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.21% 2.57% 5.15% 4.68% 3.79% 3.91% 3.99% -
ROE 1.95% 0.63% 7.40% 4.14% 1.91% 0.88% 6.24% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 225.08 96.56 492.73 308.60 192.93 87.99 532.74 -43.72%
EPS 6.04 1.93 22.48 12.17 5.78 2.62 18.54 -52.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 3.06 3.04 2.94 3.03 2.99 2.97 2.89%
Adjusted Per Share Value based on latest NOSH - 60,412
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 225.08 96.56 492.73 308.61 193.03 88.01 532.86 -43.73%
EPS 6.04 1.93 22.48 12.17 5.78 2.62 18.54 -52.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 3.06 3.04 2.94 3.0315 2.9909 2.9707 2.88%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.11 2.26 2.02 1.82 1.97 2.02 1.95 -
P/RPS 0.94 2.34 0.41 0.59 1.02 2.30 0.37 86.29%
P/EPS 34.95 117.17 8.98 14.95 34.08 77.10 10.52 122.81%
EY 2.86 0.85 11.13 6.69 2.93 1.30 9.51 -55.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.66 0.62 0.65 0.68 0.66 2.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 15/05/12 23/02/12 10/11/11 11/08/11 30/05/11 23/02/11 -
Price 2.04 2.30 2.18 1.94 1.90 2.27 1.96 -
P/RPS 0.91 2.38 0.44 0.63 0.98 2.58 0.37 82.30%
P/EPS 33.79 119.25 9.70 15.94 32.87 86.64 10.57 117.16%
EY 2.96 0.84 10.31 6.27 3.04 1.15 9.46 -53.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.72 0.66 0.63 0.76 0.66 0.00%

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