[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 84.35%
YoY- 61.84%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 186,404 116,592 53,161 321,856 213,313 139,343 68,188 95.38%
PBT 12,458 6,315 2,972 18,101 10,309 6,347 2,347 203.98%
Tax -3,737 -1,895 -892 -5,269 -3,092 -1,904 -704 203.99%
NP 8,721 4,420 2,080 12,832 7,217 4,443 1,643 203.97%
-
NP to SH 7,351 3,493 1,583 11,201 6,076 3,736 1,244 226.49%
-
Tax Rate 30.00% 30.01% 30.01% 29.11% 29.99% 30.00% 30.00% -
Total Cost 177,683 112,172 51,081 309,024 206,096 134,900 66,545 92.35%
-
Net Worth 177,583 183,110 180,655 179,433 173,945 180,462 177,541 0.01%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 177,583 183,110 180,655 179,433 173,945 180,462 177,541 0.01%
NOSH 60,402 60,432 60,419 60,415 60,397 60,355 60,388 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.68% 3.79% 3.91% 3.99% 3.38% 3.19% 2.41% -
ROE 4.14% 1.91% 0.88% 6.24% 3.49% 2.07% 0.70% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 308.60 192.93 87.99 532.74 353.18 230.87 112.92 95.35%
EPS 12.17 5.78 2.62 18.54 10.06 6.19 2.06 226.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 3.03 2.99 2.97 2.88 2.99 2.94 0.00%
Adjusted Per Share Value based on latest NOSH - 60,436
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 308.78 193.13 88.06 533.15 353.35 230.82 112.95 95.39%
EPS 12.18 5.79 2.62 18.55 10.06 6.19 2.06 226.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9417 3.0332 2.9925 2.9723 2.8814 2.9893 2.941 0.01%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.82 1.97 2.02 1.95 1.85 1.86 1.92 -
P/RPS 0.59 1.02 2.30 0.37 0.52 0.81 1.70 -50.58%
P/EPS 14.95 34.08 77.10 10.52 18.39 30.05 93.20 -70.44%
EY 6.69 2.93 1.30 9.51 5.44 3.33 1.07 239.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.68 0.66 0.64 0.62 0.65 -3.09%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 11/08/11 30/05/11 23/02/11 23/11/10 10/08/10 25/05/10 -
Price 1.94 1.90 2.27 1.96 1.86 1.85 1.96 -
P/RPS 0.63 0.98 2.58 0.37 0.53 0.80 1.74 -49.16%
P/EPS 15.94 32.87 86.64 10.57 18.49 29.89 95.15 -69.57%
EY 6.27 3.04 1.15 9.46 5.41 3.35 1.05 228.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.76 0.66 0.65 0.62 0.67 -0.99%

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