[MSNIAGA] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -13.88%
YoY- -26.44%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 331,460 322,493 312,552 287,703 274,619 297,380 301,250 6.58%
PBT 22,547 23,931 22,368 20,636 23,651 23,482 25,144 -7.01%
Tax -6,592 -7,028 -6,915 -6,519 -7,431 -7,428 -7,577 -8.87%
NP 15,955 16,903 15,453 14,117 16,220 16,054 17,567 -6.22%
-
NP to SH 15,398 16,395 15,076 13,876 16,113 16,054 17,567 -8.41%
-
Tax Rate 29.24% 29.37% 30.91% 31.59% 31.42% 31.63% 30.13% -
Total Cost 315,505 305,590 297,099 273,586 258,399 281,326 283,683 7.35%
-
Net Worth 171,583 120,769 161,748 166,694 162,528 160,405 148,572 10.08%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 171,583 120,769 161,748 166,694 162,528 160,405 148,572 10.08%
NOSH 60,416 60,384 60,353 60,396 60,419 60,530 60,395 0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.81% 5.24% 4.94% 4.91% 5.91% 5.40% 5.83% -
ROE 8.97% 13.58% 9.32% 8.32% 9.91% 10.01% 11.82% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 548.62 534.06 517.86 476.36 454.52 491.29 498.80 6.55%
EPS 25.49 27.15 24.98 22.97 26.67 26.52 29.09 -8.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.00 2.68 2.76 2.69 2.65 2.46 10.05%
Adjusted Per Share Value based on latest NOSH - 60,396
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 548.76 533.91 517.45 476.31 454.65 492.33 498.74 6.58%
EPS 25.49 27.14 24.96 22.97 26.68 26.58 29.08 -8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8407 1.9994 2.6779 2.7598 2.6908 2.6556 2.4597 10.08%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.55 2.66 2.53 2.68 3.00 3.54 3.92 -
P/RPS 0.46 0.50 0.49 0.56 0.66 0.72 0.79 -30.29%
P/EPS 10.01 9.80 10.13 11.66 11.25 13.35 13.48 -18.01%
EY 9.99 10.21 9.87 8.57 8.89 7.49 7.42 21.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.33 0.94 0.97 1.12 1.34 1.59 -31.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 08/05/06 24/02/06 25/10/05 05/08/05 04/05/05 25/02/05 02/11/04 -
Price 2.93 2.75 2.58 2.66 2.80 3.34 3.66 -
P/RPS 0.53 0.51 0.50 0.56 0.62 0.68 0.73 -19.23%
P/EPS 11.50 10.13 10.33 11.58 10.50 12.59 12.58 -5.81%
EY 8.70 9.87 9.68 8.64 9.52 7.94 7.95 6.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.38 0.96 0.96 1.04 1.26 1.49 -21.83%

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