[MSNIAGA] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -17.42%
YoY- 1.06%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 248,952 249,953 315,878 304,920 291,792 271,562 229,552 1.36%
PBT 4,025 3,444 9,669 20,134 19,068 20,553 23,066 -25.22%
Tax -1,208 -1,016 -2,900 -5,960 -5,593 -6,277 -7,385 -26.02%
NP 2,817 2,428 6,769 14,174 13,474 14,276 15,681 -24.86%
-
NP to SH 1,329 669 5,482 13,109 12,972 14,276 15,681 -33.69%
-
Tax Rate 30.01% 29.50% 29.99% 29.60% 29.33% 30.54% 32.02% -
Total Cost 246,134 247,525 309,109 290,745 278,317 257,286 213,870 2.36%
-
Net Worth 172,209 170,970 169,068 170,912 161,848 148,557 137,301 3.84%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 172,209 170,970 169,068 170,912 161,848 148,557 137,301 3.84%
NOSH 60,424 60,481 60,381 60,393 60,391 60,389 60,220 0.05%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.13% 0.97% 2.14% 4.65% 4.62% 5.26% 6.83% -
ROE 0.77% 0.39% 3.24% 7.67% 8.01% 9.61% 11.42% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 412.01 413.27 523.14 504.89 483.17 449.69 381.19 1.30%
EPS 2.20 1.11 9.08 21.71 21.48 23.64 26.04 -33.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.8268 2.80 2.83 2.68 2.46 2.28 3.78%
Adjusted Per Share Value based on latest NOSH - 60,350
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 412.39 414.05 523.25 505.10 483.35 449.84 380.25 1.36%
EPS 2.20 1.11 9.08 21.72 21.49 23.65 25.98 -33.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8526 2.8321 2.8006 2.8312 2.681 2.4608 2.2744 3.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.63 1.55 1.88 2.52 2.53 3.92 4.82 -
P/RPS 0.40 0.38 0.36 0.50 0.52 0.87 1.26 -17.39%
P/EPS 74.09 140.06 20.70 11.61 11.78 16.58 18.51 25.97%
EY 1.35 0.71 4.83 8.61 8.49 6.03 5.40 -20.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.67 0.89 0.94 1.59 2.11 -19.58%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 18/11/08 26/11/07 17/11/06 25/10/05 02/11/04 03/11/03 -
Price 1.66 1.30 1.72 2.59 2.58 3.66 5.25 -
P/RPS 0.40 0.31 0.33 0.51 0.53 0.81 1.38 -18.63%
P/EPS 75.45 117.47 18.94 11.93 12.01 15.48 20.16 24.57%
EY 1.33 0.85 5.28 8.38 8.33 6.46 4.96 -19.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.46 0.61 0.92 0.96 1.49 2.30 -20.49%

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