[MSNIAGA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.2%
YoY- -32.43%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 195,532 238,696 282,393 311,302 248,538 284,417 248,952 -3.94%
PBT -19,569 -13,173 6,898 12,028 16,610 13,745 4,025 -
Tax 80 148 -2,102 -3,848 -4,982 -4,122 -1,208 -
NP -19,489 -13,025 4,796 8,180 11,628 9,622 2,817 -
-
NP to SH -20,648 -13,766 3,304 6,622 9,801 8,101 1,329 -
-
Tax Rate - - 30.47% 31.99% 29.99% 29.99% 30.01% -
Total Cost 215,021 251,721 277,597 303,122 236,910 274,794 246,134 -2.22%
-
Net Worth 114,763 150,400 176,373 179,393 177,583 173,945 172,209 -6.53%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 114,763 150,400 176,373 179,393 177,583 173,945 172,209 -6.53%
NOSH 60,402 60,402 60,402 60,402 60,402 60,397 60,424 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -9.97% -5.46% 1.70% 2.63% 4.68% 3.38% 1.13% -
ROE -17.99% -9.15% 1.87% 3.69% 5.52% 4.66% 0.77% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 323.72 395.18 467.52 515.38 411.47 470.91 412.01 -3.93%
EPS -34.19 -22.79 5.47 10.96 16.23 13.41 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 2.49 2.92 2.97 2.94 2.88 2.85 -6.53%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 323.90 395.40 467.78 515.67 411.70 471.13 412.39 -3.94%
EPS -34.20 -22.80 5.47 10.97 16.24 13.42 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9011 2.4914 2.9216 2.9716 2.9417 2.8814 2.8526 -6.53%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.03 1.89 2.22 2.12 1.82 1.85 1.63 -
P/RPS 0.32 0.48 0.47 0.41 0.44 0.39 0.40 -3.64%
P/EPS -3.01 -8.29 40.58 19.34 11.22 13.79 74.09 -
EY -33.19 -12.06 2.46 5.17 8.92 7.25 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.76 0.76 0.71 0.62 0.64 0.57 -0.89%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 21/11/13 22/11/12 10/11/11 23/11/10 24/11/09 -
Price 1.09 1.69 2.21 2.10 1.94 1.86 1.66 -
P/RPS 0.34 0.43 0.47 0.41 0.47 0.39 0.40 -2.67%
P/EPS -3.19 -7.41 40.40 19.15 11.96 13.87 75.45 -
EY -31.36 -13.49 2.48 5.22 8.36 7.21 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.76 0.71 0.66 0.65 0.58 -0.28%

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