[MSNIAGA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -47.34%
YoY- 10.04%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 198,636 196,036 240,676 293,692 233,292 212,644 272,752 -5.14%
PBT 2,044 -21,264 -4,988 9,300 8,560 11,888 9,388 -22.41%
Tax -600 -600 -888 -2,512 -2,568 -3,568 -2,816 -22.69%
NP 1,444 -21,864 -5,876 6,788 5,992 8,320 6,572 -22.30%
-
NP to SH 496 -22,776 -6,744 5,128 4,660 6,332 4,976 -31.88%
-
Tax Rate 29.35% - - 27.01% 30.00% 30.01% 30.00% -
Total Cost 197,192 217,900 246,552 286,904 227,300 204,324 266,180 -4.87%
-
Net Worth 111,363 124,428 164,897 184,830 184,830 180,655 177,541 -7.47%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 111,363 124,428 164,897 184,830 184,830 180,655 177,541 -7.47%
NOSH 60,402 60,402 60,402 60,402 60,402 60,419 60,388 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.73% -11.15% -2.44% 2.31% 2.57% 3.91% 2.41% -
ROE 0.45% -18.30% -4.09% 2.77% 2.52% 3.51% 2.80% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 328.86 324.55 398.46 486.23 386.23 351.94 451.66 -5.14%
EPS 0.84 -37.72 -11.16 8.48 7.72 10.48 8.24 -31.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8437 2.06 2.73 3.06 3.06 2.99 2.94 -7.47%
Adjusted Per Share Value based on latest NOSH - 60,402
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 329.04 324.73 398.68 486.50 386.45 352.24 451.81 -5.14%
EPS 0.82 -37.73 -11.17 8.49 7.72 10.49 8.24 -31.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8447 2.0611 2.7315 3.0617 3.0617 2.9925 2.941 -7.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.91 1.35 2.01 2.10 2.26 2.02 1.92 -
P/RPS 0.28 0.42 0.50 0.43 0.59 0.57 0.43 -6.89%
P/EPS 110.82 -3.58 -18.00 24.74 29.29 19.27 23.30 29.65%
EY 0.90 -27.93 -5.55 4.04 3.41 5.19 4.29 -22.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.74 0.69 0.74 0.68 0.65 -4.59%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 03/05/16 29/05/15 20/05/14 29/05/13 15/05/12 30/05/11 25/05/10 -
Price 0.95 1.30 2.05 2.41 2.30 2.27 1.96 -
P/RPS 0.29 0.40 0.51 0.50 0.60 0.64 0.43 -6.34%
P/EPS 115.69 -3.45 -18.36 28.39 29.81 21.66 23.79 30.13%
EY 0.86 -29.01 -5.45 3.52 3.35 4.62 4.20 -23.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.75 0.79 0.75 0.76 0.67 -4.13%

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