[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 1384.86%
YoY- -41.49%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 186,714 120,101 49,826 263,154 187,465 129,921 61,256 110.08%
PBT 3,019 2,386 1,405 13,510 2,583 2,016 759 150.83%
Tax -906 -716 -421 -4,540 -762 -595 -224 153.63%
NP 2,113 1,670 984 8,970 1,821 1,421 535 149.65%
-
NP to SH 997 1,028 683 7,454 502 520 95 378.65%
-
Tax Rate 30.01% 30.01% 29.96% 33.60% 29.50% 29.51% 29.51% -
Total Cost 184,601 118,431 48,842 254,184 185,644 128,500 60,721 109.71%
-
Net Worth 172,209 180,807 180,723 179,958 170,970 179,581 175,750 -1.34%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 172,209 180,807 180,723 179,958 170,970 179,581 175,750 -1.34%
NOSH 60,424 60,470 60,442 60,388 60,481 60,465 59,375 1.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.13% 1.39% 1.97% 3.41% 0.97% 1.09% 0.87% -
ROE 0.58% 0.57% 0.38% 4.14% 0.29% 0.29% 0.05% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 309.01 198.61 82.44 435.77 309.95 214.87 103.17 107.64%
EPS 1.65 1.70 1.13 12.34 0.83 0.86 0.16 373.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.99 2.99 2.98 2.8268 2.97 2.96 -2.49%
Adjusted Per Share Value based on latest NOSH - 60,425
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 309.29 198.95 82.54 435.91 310.53 215.21 101.47 110.08%
EPS 1.65 1.70 1.13 12.35 0.83 0.86 0.16 373.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8526 2.9951 2.9937 2.981 2.8321 2.9748 2.9113 -1.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.63 1.50 1.21 1.20 1.55 1.60 1.48 -
P/RPS 0.53 0.76 1.47 0.28 0.50 0.74 1.43 -48.37%
P/EPS 98.79 88.24 107.08 9.72 186.75 186.05 925.00 -77.45%
EY 1.01 1.13 0.93 10.29 0.54 0.54 0.11 337.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.40 0.40 0.55 0.54 0.50 9.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 20/08/09 28/05/09 26/02/09 18/11/08 27/08/08 29/05/08 -
Price 1.66 1.65 1.83 1.10 1.30 1.57 1.96 -
P/RPS 0.54 0.83 2.22 0.25 0.42 0.73 1.90 -56.73%
P/EPS 100.61 97.06 161.95 8.91 156.63 182.56 1,225.00 -81.07%
EY 0.99 1.03 0.62 11.22 0.64 0.55 0.08 434.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.61 0.37 0.46 0.53 0.66 -8.24%

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