[MISC] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[MISC] MISC BHD
Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -122.92%
YoY- -256.73%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,878,779 2,202,529 2,590,683 2,924,355 3,045,585 3,085,187 3,270,512 -8.13%
PBT -1,651,890 429,416 379,597 -222,657 1,579,288 416,290 471,342 -
Tax -44,083 -229,401 -189,711 12,630 -10,094 -9,150 -10,261 163.57%
NP -1,695,973 200,015 189,886 -210,027 1,569,194 407,140 461,081 -
-
NP to SH -1,743,525 143,128 123,130 -307,879 1,343,510 369,362 427,980 -
-
Tax Rate - 53.42% 49.98% - 0.64% 2.20% 2.18% -
Total Cost 4,574,752 2,002,514 2,400,797 3,134,382 1,476,391 2,678,047 2,809,431 38.28%
-
Net Worth 22,295,716 23,787,675 23,363,376 23,068,614 23,924,297 22,206,219 23,786,583 -4.21%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 446,201 669,523 667,521 - -
Div Payout % - - - 0.00% 49.83% 180.72% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 22,295,716 23,787,675 23,363,376 23,068,614 23,924,297 22,206,219 23,786,583 -4.21%
NOSH 4,459,143 4,405,124 4,484,333 4,462,014 4,463,488 4,450,144 4,462,773 -0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -58.91% 9.08% 7.33% -7.18% 51.52% 13.20% 14.10% -
ROE -7.82% 0.60% 0.53% -1.33% 5.62% 1.66% 1.80% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 64.56 50.00 57.77 65.54 68.23 69.33 73.28 -8.07%
EPS -39.10 3.20 2.70 -6.90 30.10 8.30 9.59 -
DPS 0.00 0.00 0.00 10.00 15.00 15.00 0.00 -
NAPS 5.00 5.40 5.21 5.17 5.36 4.99 5.33 -4.16%
Adjusted Per Share Value based on latest NOSH - 4,462,014
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 64.49 49.34 58.04 65.51 68.23 69.12 73.27 -8.13%
EPS -39.06 3.21 2.76 -6.90 30.10 8.27 9.59 -
DPS 0.00 0.00 0.00 10.00 15.00 14.95 0.00 -
NAPS 4.9948 5.329 5.234 5.1679 5.3596 4.9747 5.3288 -4.21%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.47 5.87 7.35 7.87 8.36 8.74 8.60 -
P/RPS 8.47 11.74 12.72 12.01 12.25 12.61 11.74 -19.51%
P/EPS -13.99 180.66 267.68 -114.06 27.77 105.30 89.68 -
EY -7.15 0.55 0.37 -0.88 3.60 0.95 1.12 -
DY 0.00 0.00 0.00 1.27 1.79 1.72 0.00 -
P/NAPS 1.09 1.09 1.41 1.52 1.56 1.75 1.61 -22.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 24/11/11 18/08/11 11/05/11 24/02/11 24/11/10 19/08/10 -
Price 5.80 6.13 7.30 7.31 7.45 8.60 8.86 -
P/RPS 8.98 12.26 12.64 11.15 10.92 12.40 12.09 -17.93%
P/EPS -14.83 188.67 265.86 -105.94 24.75 103.61 92.39 -
EY -6.74 0.53 0.38 -0.94 4.04 0.97 1.08 -
DY 0.00 0.00 0.00 1.37 2.01 1.74 0.00 -
P/NAPS 1.16 1.14 1.40 1.41 1.39 1.72 1.66 -21.20%

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