[MSNIAGA] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 33.13%
YoY- 21.33%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 54,177 49,659 58,258 48,171 49,469 49,009 77,319 -21.12%
PBT 1,924 511 -831 -3,696 -5,665 -5,316 -21,286 -
Tax -130 -150 -2,908 35 175 -150 1,061 -
NP 1,794 361 -3,739 -3,661 -5,490 -5,466 -20,225 -
-
NP to SH 1,595 124 -4,043 -3,924 -5,868 -5,694 -20,266 -
-
Tax Rate 6.76% 29.35% - - - - - -
Total Cost 52,383 49,298 61,997 51,832 54,959 54,475 97,544 -33.95%
-
Net Worth 112,951 111,363 111,139 114,763 118,991 124,428 130,468 -9.17%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 112,951 111,363 111,139 114,763 118,991 124,428 130,468 -9.17%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.31% 0.73% -6.42% -7.60% -11.10% -11.15% -26.16% -
ROE 1.41% 0.11% -3.64% -3.42% -4.93% -4.58% -15.53% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 89.69 82.21 96.45 79.75 81.90 81.14 128.01 -21.13%
EPS 2.64 0.21 -6.69 -6.50 -9.71 -9.43 -33.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.8437 1.84 1.90 1.97 2.06 2.16 -9.17%
Adjusted Per Share Value based on latest NOSH - 60,402
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 89.74 82.26 96.50 79.79 81.94 81.18 128.08 -21.13%
EPS 2.64 0.21 -6.70 -6.50 -9.72 -9.43 -33.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.871 1.8447 1.841 1.9011 1.9711 2.0611 2.1612 -9.17%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.90 0.91 1.07 1.03 1.10 1.35 1.72 -
P/RPS 1.00 1.11 1.11 1.29 1.34 1.66 1.34 -17.74%
P/EPS 34.08 443.27 -15.99 -15.85 -11.32 -14.32 -5.13 -
EY 2.93 0.23 -6.26 -6.31 -8.83 -6.98 -19.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.58 0.54 0.56 0.66 0.80 -28.88%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 03/08/16 03/05/16 29/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.85 0.95 0.97 1.09 1.10 1.30 1.70 -
P/RPS 0.95 1.16 1.01 1.37 1.34 1.60 1.33 -20.11%
P/EPS 32.19 462.76 -14.49 -16.78 -11.32 -13.79 -5.07 -
EY 3.11 0.22 -6.90 -5.96 -8.83 -7.25 -19.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.53 0.57 0.56 0.63 0.79 -31.30%

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