[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
19-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 84.16%
YoY- -10.18%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 166,994 102,721 42,610 229,379 130,129 78,036 31,549 203.41%
PBT 15,102 8,839 2,280 21,136 11,715 6,658 1,636 339.45%
Tax -4,742 -2,806 -756 -5,829 -3,403 -2,005 -510 341.57%
NP 10,360 6,033 1,524 15,307 8,312 4,653 1,126 338.49%
-
NP to SH 10,360 6,033 1,524 15,307 8,312 4,653 1,126 338.49%
-
Tax Rate 31.40% 31.75% 33.16% 27.58% 29.05% 30.11% 31.17% -
Total Cost 156,634 96,688 41,086 214,072 121,817 73,383 30,423 197.86%
-
Net Worth 109,588 105,129 102,412 99,671 97,471 93,656 89,487 14.44%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 6,004 - - - -
Div Payout % - - - 39.23% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 109,588 105,129 102,412 99,671 97,471 93,656 89,487 14.44%
NOSH 59,884 59,732 60,960 60,043 59,798 59,653 59,263 0.69%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.20% 5.87% 3.58% 6.67% 6.39% 5.96% 3.57% -
ROE 9.45% 5.74% 1.49% 15.36% 8.53% 4.97% 1.26% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 278.86 171.97 69.90 382.02 217.61 130.81 53.24 201.29%
EPS 17.30 10.10 2.50 25.50 13.90 7.80 1.90 335.45%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.83 1.76 1.68 1.66 1.63 1.57 1.51 13.65%
Adjusted Per Share Value based on latest NOSH - 59,820
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 276.62 170.16 70.58 379.96 215.56 129.27 52.26 203.41%
EPS 17.16 9.99 2.52 25.36 13.77 7.71 1.87 337.72%
DPS 0.00 0.00 0.00 9.95 0.00 0.00 0.00 -
NAPS 1.8153 1.7415 1.6965 1.6511 1.6146 1.5514 1.4824 14.44%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.64 3.28 4.02 4.42 6.60 10.00 15.90 -
P/RPS 1.31 1.91 5.75 1.16 3.03 7.64 29.87 -87.54%
P/EPS 21.04 32.48 160.80 17.34 47.48 128.21 836.84 -91.39%
EY 4.75 3.08 0.62 5.77 2.11 0.78 0.12 1058.87%
DY 0.00 0.00 0.00 2.26 0.00 0.00 0.00 -
P/NAPS 1.99 1.86 2.39 2.66 4.05 6.37 10.53 -67.03%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 05/11/01 02/08/01 02/05/01 19/02/01 13/11/00 13/11/00 13/11/00 -
Price 3.56 4.16 3.94 4.80 6.95 6.95 6.95 -
P/RPS 1.28 2.42 5.64 1.26 3.19 5.31 13.06 -78.71%
P/EPS 20.58 41.19 157.60 18.83 50.00 89.10 365.79 -85.29%
EY 4.86 2.43 0.63 5.31 2.00 1.12 0.27 585.62%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.95 2.36 2.35 2.89 4.26 4.43 4.60 -43.53%

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