[MSNIAGA] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
01-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 179.97%
YoY- 27.1%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 43,489 72,329 52,870 61,419 43,736 81,267 64,273 -22.94%
PBT 3,356 10,066 5,226 8,371 3,014 11,284 6,263 -34.05%
Tax -1,092 -2,188 -2,070 -2,640 -967 -3,007 -1,936 -31.75%
NP 2,264 7,878 3,156 5,731 2,047 8,277 4,327 -35.09%
-
NP to SH 2,264 7,878 3,156 5,731 2,047 8,277 4,327 -35.09%
-
Tax Rate 32.54% 21.74% 39.61% 31.54% 32.08% 26.65% 30.91% -
Total Cost 41,225 64,451 49,714 55,688 41,689 72,990 59,946 -22.10%
-
Net Worth 134,876 131,801 123,599 120,621 114,391 112,159 109,977 14.58%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 9,596 - -
Div Payout % - - - - - 115.94% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 134,876 131,801 123,599 120,621 114,391 112,159 109,977 14.58%
NOSH 60,212 60,183 59,999 60,010 60,205 59,978 60,097 0.12%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.21% 10.89% 5.97% 9.33% 4.68% 10.18% 6.73% -
ROE 1.68% 5.98% 2.55% 4.75% 1.79% 7.38% 3.93% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 72.23 120.18 88.12 102.35 72.64 135.49 106.95 -23.04%
EPS 3.76 13.09 5.26 9.55 3.40 13.80 7.20 -35.17%
DPS 0.00 0.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 2.24 2.19 2.06 2.01 1.90 1.87 1.83 14.44%
Adjusted Per Share Value based on latest NOSH - 60,010
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 72.00 119.75 87.53 101.68 72.41 134.54 106.41 -22.94%
EPS 3.75 13.04 5.22 9.49 3.39 13.70 7.16 -35.05%
DPS 0.00 0.00 0.00 0.00 0.00 15.89 0.00 -
NAPS 2.233 2.1821 2.0463 1.997 1.8938 1.8569 1.8208 14.58%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 3.76 4.50 4.82 5.30 5.10 4.38 3.64 -
P/RPS 5.21 3.74 5.47 5.18 7.02 3.23 3.40 32.94%
P/EPS 100.00 34.38 91.63 55.50 150.00 31.74 50.56 57.63%
EY 1.00 2.91 1.09 1.80 0.67 3.15 1.98 -36.60%
DY 0.00 0.00 0.00 0.00 0.00 3.65 0.00 -
P/NAPS 1.68 2.05 2.34 2.64 2.68 2.34 1.99 -10.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/04/03 25/02/03 11/11/02 01/08/02 29/04/02 20/02/02 05/11/01 -
Price 4.02 3.84 4.82 5.20 5.50 4.50 3.56 -
P/RPS 5.57 3.20 5.47 5.08 7.57 3.32 3.33 40.95%
P/EPS 106.91 29.34 91.63 54.45 161.76 32.61 49.44 67.30%
EY 0.94 3.41 1.09 1.84 0.62 3.07 2.02 -39.97%
DY 0.00 0.00 0.00 0.00 0.00 3.56 0.00 -
P/NAPS 1.79 1.75 2.34 2.59 2.89 2.41 1.95 -5.55%

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