[MSNIAGA] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
08-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -73.9%
YoY- -36.43%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 87,536 80,065 84,702 63,923 103,649 78,533 85,355 1.69%
PBT 7,448 3,350 9,099 2,652 9,630 4,049 6,216 12.77%
Tax -2,516 -1,021 -2,693 -756 -2,833 -1,185 -1,818 24.11%
NP 4,932 2,329 6,406 1,896 6,797 2,864 4,398 7.91%
-
NP to SH 4,895 1,895 6,197 1,740 6,666 2,728 4,264 9.60%
-
Tax Rate 33.78% 30.48% 29.60% 28.51% 29.42% 29.27% 29.25% -
Total Cost 82,604 77,736 78,296 62,027 96,852 75,669 80,957 1.34%
-
Net Worth 173,440 170,791 177,574 171,583 120,769 161,748 166,694 2.67%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 173,440 170,791 177,574 171,583 120,769 161,748 166,694 2.67%
NOSH 60,432 60,350 60,399 60,416 60,384 60,353 60,396 0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.63% 2.91% 7.56% 2.97% 6.56% 3.65% 5.15% -
ROE 2.82% 1.11% 3.49% 1.01% 5.52% 1.69% 2.56% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 144.85 132.67 140.24 105.80 171.65 130.12 141.32 1.65%
EPS 8.10 3.14 10.26 2.88 11.04 4.52 7.06 9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.83 2.94 2.84 2.00 2.68 2.76 2.63%
Adjusted Per Share Value based on latest NOSH - 60,416
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 144.92 132.55 140.23 105.83 171.60 130.02 141.31 1.69%
EPS 8.10 3.14 10.26 2.88 11.04 4.52 7.06 9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8714 2.8276 2.9399 2.8407 1.9994 2.6779 2.7598 2.67%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.70 2.52 2.60 2.55 2.66 2.53 2.68 -
P/RPS 1.86 1.90 1.85 2.41 1.55 1.94 1.90 -1.40%
P/EPS 33.33 80.25 25.34 88.54 24.10 55.97 37.96 -8.28%
EY 3.00 1.25 3.95 1.13 4.15 1.79 2.63 9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.89 0.88 0.90 1.33 0.94 0.97 -2.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 17/11/06 11/08/06 08/05/06 24/02/06 25/10/05 05/08/05 -
Price 2.55 2.59 2.53 2.93 2.75 2.58 2.66 -
P/RPS 1.76 1.95 1.80 2.77 1.60 1.98 1.88 -4.29%
P/EPS 31.48 82.48 24.66 101.74 24.91 57.08 37.68 -11.26%
EY 3.18 1.21 4.06 0.98 4.01 1.75 2.65 12.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 0.86 1.03 1.38 0.96 0.96 -4.90%

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