[MSNIAGA] QoQ Quarter Result on 31-Mar-2001 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
02-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -78.21%
YoY- 35.35%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 81,267 64,273 60,111 42,610 99,250 52,093 46,487 44.97%
PBT 11,284 6,263 6,559 2,280 9,421 5,057 5,022 71.29%
Tax -3,007 -1,936 -2,050 -756 -2,426 -1,398 -1,495 59.13%
NP 8,277 4,327 4,509 1,524 6,995 3,659 3,527 76.32%
-
NP to SH 8,277 4,327 4,509 1,524 6,995 3,659 3,527 76.32%
-
Tax Rate 26.65% 30.91% 31.25% 33.16% 25.75% 27.64% 29.77% -
Total Cost 72,990 59,946 55,602 41,086 92,255 48,434 42,960 42.24%
-
Net Worth 112,159 109,977 105,811 102,412 99,302 97,773 93,854 12.57%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 9,596 - - - 5,982 - - -
Div Payout % 115.94% - - - 85.52% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 112,159 109,977 105,811 102,412 99,302 97,773 93,854 12.57%
NOSH 59,978 60,097 60,120 60,960 59,820 59,983 59,779 0.22%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 10.18% 6.73% 7.50% 3.58% 7.05% 7.02% 7.59% -
ROE 7.38% 3.93% 4.26% 1.49% 7.04% 3.74% 3.76% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 135.49 106.95 99.99 69.90 165.91 86.85 77.76 44.65%
EPS 13.80 7.20 7.50 2.50 11.70 6.10 5.90 75.93%
DPS 16.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.87 1.83 1.76 1.68 1.66 1.63 1.57 12.32%
Adjusted Per Share Value based on latest NOSH - 60,960
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 134.54 106.41 99.52 70.54 164.32 86.24 76.96 44.97%
EPS 13.70 7.16 7.46 2.52 11.58 6.06 5.84 76.27%
DPS 15.89 0.00 0.00 0.00 9.90 0.00 0.00 -
NAPS 1.8569 1.8208 1.7518 1.6955 1.644 1.6187 1.5538 12.57%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 4.38 3.64 3.28 4.02 4.42 6.60 10.00 -
P/RPS 3.23 3.40 3.28 5.75 2.66 7.60 12.86 -60.09%
P/EPS 31.74 50.56 43.73 160.80 37.80 108.20 169.49 -67.16%
EY 3.15 1.98 2.29 0.62 2.65 0.92 0.59 204.54%
DY 3.65 0.00 0.00 0.00 2.26 0.00 0.00 -
P/NAPS 2.34 1.99 1.86 2.39 2.66 4.05 6.37 -48.61%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 20/02/02 05/11/01 02/08/01 02/05/01 19/02/01 13/11/00 13/11/00 -
Price 4.50 3.56 4.16 3.94 4.80 6.95 6.95 -
P/RPS 3.32 3.33 4.16 5.64 2.89 8.00 8.94 -48.24%
P/EPS 32.61 49.44 55.47 157.60 41.05 113.93 117.80 -57.42%
EY 3.07 2.02 1.80 0.63 2.44 0.88 0.85 134.85%
DY 3.56 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 2.41 1.95 2.36 2.35 2.89 4.26 4.43 -33.28%

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