[MSNIAGA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -111.87%
YoY- -200.46%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 355,680 236,909 151,140 42,591 316,226 228,690 148,625 78.63%
PBT 19,871 7,252 1,974 -2,011 22,549 15,101 11,751 41.80%
Tax -5,717 -2,175 -592 603 -6,986 -4,470 -3,449 39.93%
NP 14,154 5,077 1,382 -1,408 15,563 10,631 8,302 42.57%
-
NP to SH 12,740 4,112 655 -1,748 14,727 9,832 7,937 36.97%
-
Tax Rate 28.77% 29.99% 29.99% - 30.98% 29.60% 29.35% -
Total Cost 341,526 231,832 149,758 43,999 300,663 218,059 140,323 80.64%
-
Net Worth 178,754 169,069 174,666 172,380 173,365 170,912 177,585 0.43%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 178,754 169,069 174,666 172,380 173,365 170,912 177,585 0.43%
NOSH 60,390 60,381 60,648 60,484 60,406 60,393 60,403 -0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.98% 2.14% 0.91% -3.31% 4.92% 4.65% 5.59% -
ROE 7.13% 2.43% 0.38% -1.01% 8.49% 5.75% 4.47% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 588.97 392.35 249.21 70.42 523.50 378.67 246.05 78.65%
EPS 21.09 6.81 1.08 -2.89 24.38 16.28 13.14 36.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.80 2.88 2.85 2.87 2.83 2.94 0.45%
Adjusted Per Share Value based on latest NOSH - 60,484
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 589.18 392.44 250.36 70.55 523.83 378.82 246.20 78.62%
EPS 21.10 6.81 1.09 -2.90 24.40 16.29 13.15 36.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9611 2.8006 2.8933 2.8555 2.8718 2.8312 2.9417 0.43%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.54 1.88 2.36 2.46 2.70 2.52 2.60 -
P/RPS 0.26 0.48 0.95 3.49 0.52 0.67 1.06 -60.71%
P/EPS 7.30 27.61 218.52 -85.12 11.07 15.48 19.79 -48.47%
EY 13.70 3.62 0.46 -1.17 9.03 6.46 5.05 94.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.67 0.82 0.86 0.94 0.89 0.88 -29.51%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 26/11/07 28/08/07 28/05/07 28/02/07 17/11/06 11/08/06 -
Price 1.47 1.72 2.10 2.58 2.55 2.59 2.53 -
P/RPS 0.25 0.44 0.84 3.66 0.49 0.68 1.03 -60.98%
P/EPS 6.97 25.26 194.44 -89.27 10.46 15.91 19.25 -49.10%
EY 14.35 3.96 0.51 -1.12 9.56 6.29 5.19 96.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.73 0.91 0.89 0.92 0.86 -30.27%

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