[MSNIAGA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -23.68%
YoY- -27.01%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 355,680 324,445 318,741 294,894 316,226 332,339 330,807 4.93%
PBT 19,870 14,700 12,772 17,886 22,549 24,731 25,430 -15.12%
Tax -5,717 -4,691 -4,129 -5,627 -6,986 -7,303 -7,467 -16.26%
NP 14,153 10,009 8,643 12,259 15,563 17,428 17,963 -14.65%
-
NP to SH 12,694 9,007 7,445 11,239 14,727 16,498 17,331 -18.69%
-
Tax Rate 28.77% 31.91% 32.33% 31.46% 30.98% 29.53% 29.36% -
Total Cost 341,527 314,436 310,098 282,635 300,663 314,911 312,844 6.00%
-
Net Worth 178,162 169,223 173,885 172,380 173,440 170,791 177,574 0.22%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 178,162 169,223 173,885 172,380 173,440 170,791 177,574 0.22%
NOSH 60,394 60,437 60,376 60,484 60,432 60,350 60,399 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.98% 3.08% 2.71% 4.16% 4.92% 5.24% 5.43% -
ROE 7.12% 5.32% 4.28% 6.52% 8.49% 9.66% 9.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 588.93 536.83 527.92 487.55 523.27 550.68 547.70 4.94%
EPS 21.02 14.90 12.33 18.58 24.37 27.34 28.69 -18.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.80 2.88 2.85 2.87 2.83 2.94 0.22%
Adjusted Per Share Value based on latest NOSH - 60,484
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 588.85 537.14 527.70 488.22 523.54 550.21 547.68 4.93%
EPS 21.02 14.91 12.33 18.61 24.38 27.31 28.69 -18.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9496 2.8016 2.8788 2.8539 2.8714 2.8276 2.9399 0.21%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.54 1.88 2.36 2.46 2.70 2.52 2.60 -
P/RPS 0.26 0.35 0.45 0.50 0.52 0.46 0.47 -32.53%
P/EPS 7.33 12.61 19.14 13.24 11.08 9.22 9.06 -13.14%
EY 13.65 7.93 5.22 7.55 9.03 10.85 11.04 15.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.67 0.82 0.86 0.94 0.89 0.88 -29.51%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 26/11/07 28/08/07 28/05/07 28/02/07 17/11/06 11/08/06 -
Price 1.47 1.72 2.10 2.58 2.55 2.59 2.53 -
P/RPS 0.25 0.32 0.40 0.53 0.49 0.47 0.46 -33.32%
P/EPS 6.99 11.54 17.03 13.88 10.46 9.47 8.82 -14.32%
EY 14.30 8.66 5.87 7.20 9.56 10.55 11.34 16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.61 0.73 0.91 0.89 0.92 0.86 -30.27%

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