[MSNIAGA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -205.43%
YoY- -178.49%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 248,234 263,241 267,753 281,007 302,891 325,196 339,674 -18.85%
PBT -17,884 -10,800 -6,402 -2,830 11,760 12,417 15,793 -
Tax -1,467 -2,295 -2,749 -3,155 -2,858 -3,119 -4,154 -50.00%
NP -19,351 -13,095 -9,151 -5,985 8,902 9,298 11,639 -
-
NP to SH -20,447 -14,503 -10,612 -7,644 7,250 7,614 9,856 -
-
Tax Rate - - - - 24.30% 25.12% 26.30% -
Total Cost 267,585 276,336 276,904 286,992 293,989 315,898 328,035 -12.68%
-
Net Worth 150,400 161,273 164,897 166,709 176,373 184,830 184,830 -12.82%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 150,400 161,273 164,897 166,709 176,373 184,830 184,830 -12.82%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -7.80% -4.97% -3.42% -2.13% 2.94% 2.86% 3.43% -
ROE -13.59% -8.99% -6.44% -4.59% 4.11% 4.12% 5.33% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 410.97 435.82 443.29 465.23 501.46 538.39 562.36 -18.85%
EPS -33.85 -24.01 -17.57 -12.66 12.00 12.61 16.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.67 2.73 2.76 2.92 3.06 3.06 -12.82%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 410.97 435.82 443.29 465.23 501.46 538.39 562.36 -18.85%
EPS -33.85 -24.01 -17.57 -12.66 12.00 12.61 16.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.67 2.73 2.76 2.92 3.06 3.06 -12.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.89 1.94 2.01 2.14 2.22 2.18 2.10 -
P/RPS 0.46 0.45 0.45 0.46 0.44 0.40 0.37 15.60%
P/EPS -5.58 -8.08 -11.44 -16.91 18.50 17.29 12.87 -
EY -17.91 -12.38 -8.74 -5.91 5.41 5.78 7.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.74 0.78 0.76 0.71 0.69 6.64%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 19/08/14 20/05/14 28/02/14 21/11/13 05/08/13 29/05/13 -
Price 1.69 1.92 2.05 2.24 2.21 2.14 2.41 -
P/RPS 0.41 0.44 0.46 0.48 0.44 0.40 0.43 -3.12%
P/EPS -4.99 -8.00 -11.67 -17.70 18.41 16.98 14.77 -
EY -20.03 -12.51 -8.57 -5.65 5.43 5.89 6.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.75 0.81 0.76 0.70 0.79 -9.50%

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