[MSNIAGA] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -89.02%
YoY- 34.32%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 230,354 158,025 105,155 43,736 248,261 166,994 102,721 71.07%
PBT 26,677 16,611 11,385 3,014 26,386 15,102 8,839 108.42%
Tax -7,865 -5,677 -3,607 -967 -7,749 -4,742 -2,806 98.42%
NP 18,812 10,934 7,778 2,047 18,637 10,360 6,033 112.99%
-
NP to SH 18,812 10,934 7,778 2,047 18,637 10,360 6,033 112.99%
-
Tax Rate 29.48% 34.18% 31.68% 32.08% 29.37% 31.40% 31.75% -
Total Cost 211,542 147,091 97,377 41,689 229,624 156,634 96,688 68.29%
-
Net Worth 131,623 123,758 120,631 114,391 112,061 109,588 105,129 16.11%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 9,588 - - -
Div Payout % - - - - 51.45% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 131,623 123,758 120,631 114,391 112,061 109,588 105,129 16.11%
NOSH 60,102 60,076 60,015 60,205 59,926 59,884 59,732 0.41%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.17% 6.92% 7.40% 4.68% 7.51% 6.20% 5.87% -
ROE 14.29% 8.83% 6.45% 1.79% 16.63% 9.45% 5.74% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 383.27 263.04 175.21 72.64 414.28 278.86 171.97 70.37%
EPS 31.30 18.20 12.96 3.40 31.10 17.30 10.10 112.12%
DPS 0.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 2.19 2.06 2.01 1.90 1.87 1.83 1.76 15.64%
Adjusted Per Share Value based on latest NOSH - 60,205
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 381.58 261.77 174.19 72.45 411.24 276.62 170.16 71.07%
EPS 31.16 18.11 12.88 3.39 30.87 17.16 9.99 113.03%
DPS 0.00 0.00 0.00 0.00 15.88 0.00 0.00 -
NAPS 2.1803 2.05 1.9982 1.8949 1.8563 1.8153 1.7415 16.11%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 4.50 4.82 5.30 5.10 4.38 3.64 3.28 -
P/RPS 1.17 1.83 3.02 7.02 1.06 1.31 1.91 -27.80%
P/EPS 14.38 26.48 40.90 150.00 14.08 21.04 32.48 -41.82%
EY 6.96 3.78 2.45 0.67 7.10 4.75 3.08 71.94%
DY 0.00 0.00 0.00 0.00 3.65 0.00 0.00 -
P/NAPS 2.05 2.34 2.64 2.68 2.34 1.99 1.86 6.68%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 11/11/02 01/08/02 29/04/02 20/02/02 05/11/01 02/08/01 -
Price 3.84 4.82 5.20 5.50 4.50 3.56 4.16 -
P/RPS 1.00 1.83 2.97 7.57 1.09 1.28 2.42 -44.43%
P/EPS 12.27 26.48 40.12 161.76 14.47 20.58 41.19 -55.29%
EY 8.15 3.78 2.49 0.62 6.91 4.86 2.43 123.56%
DY 0.00 0.00 0.00 0.00 3.56 0.00 0.00 -
P/NAPS 1.75 2.34 2.59 2.89 2.41 1.95 2.36 -18.03%

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