[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 72.05%
YoY- 0.94%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 172,164 111,516 43,489 230,354 158,025 105,155 43,736 149.09%
PBT 17,300 13,095 3,356 26,677 16,611 11,385 3,014 220.23%
Tax -5,539 -4,159 -1,092 -7,865 -5,677 -3,607 -967 219.79%
NP 11,761 8,936 2,264 18,812 10,934 7,778 2,047 220.44%
-
NP to SH 11,761 8,936 2,264 18,812 10,934 7,778 2,047 220.44%
-
Tax Rate 32.02% 31.76% 32.54% 29.48% 34.18% 31.68% 32.08% -
Total Cost 160,403 102,580 41,225 211,542 147,091 97,377 41,689 145.34%
-
Net Worth 137,301 133,740 134,876 131,623 123,758 120,631 114,391 12.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 137,301 133,740 134,876 131,623 123,758 120,631 114,391 12.92%
NOSH 60,220 59,973 60,212 60,102 60,076 60,015 60,205 0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.83% 8.01% 5.21% 8.17% 6.92% 7.40% 4.68% -
ROE 8.57% 6.68% 1.68% 14.29% 8.83% 6.45% 1.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 285.89 185.94 72.23 383.27 263.04 175.21 72.64 149.06%
EPS 19.53 14.90 3.76 31.30 18.20 12.96 3.40 220.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.23 2.24 2.19 2.06 2.01 1.90 12.91%
Adjusted Per Share Value based on latest NOSH - 60,183
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 285.03 184.62 72.00 381.37 261.62 174.09 72.41 149.09%
EPS 19.47 14.79 3.75 31.14 18.10 12.88 3.39 220.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2731 2.2142 2.233 2.1791 2.0489 1.9971 1.8938 12.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 4.82 4.72 3.76 4.50 4.82 5.30 5.10 -
P/RPS 1.69 2.54 5.21 1.17 1.83 3.02 7.02 -61.26%
P/EPS 24.68 31.68 100.00 14.38 26.48 40.90 150.00 -69.94%
EY 4.05 3.16 1.00 6.96 3.78 2.45 0.67 231.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.12 1.68 2.05 2.34 2.64 2.68 -14.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/11/03 01/08/03 29/04/03 25/02/03 11/11/02 01/08/02 29/04/02 -
Price 5.25 4.88 4.02 3.84 4.82 5.20 5.50 -
P/RPS 1.84 2.62 5.57 1.00 1.83 2.97 7.57 -61.01%
P/EPS 26.88 32.75 106.91 12.27 26.48 40.12 161.76 -69.74%
EY 3.72 3.05 0.94 8.15 3.78 2.49 0.62 229.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.19 1.79 1.75 2.34 2.59 2.89 -14.10%

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