[MISC] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[MISC] MISC BHD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -59.81%
YoY- 104.31%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,921,219 2,718,734 2,599,634 2,318,897 1,478,560 1,320,686 1,426,390 12.68%
PBT 600,179 523,496 750,273 924,584 462,004 283,667 426,539 5.85%
Tax -14,862 -271 -5,168 -4,392 -11,623 -8,104 -5,873 16.72%
NP 585,317 523,225 745,105 920,192 450,381 275,563 420,666 5.65%
-
NP to SH 575,616 522,220 734,957 920,192 450,381 275,563 420,666 5.36%
-
Tax Rate 2.48% 0.05% 0.69% 0.48% 2.52% 2.86% 1.38% -
Total Cost 2,335,902 2,195,509 1,854,529 1,398,705 1,028,179 1,045,123 1,005,724 15.07%
-
Net Worth 19,460,062 18,634,774 14,880,872 11,302,560 9,696,218 8,803,120 8,484,629 14.83%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 19,460,062 18,634,774 14,880,872 11,302,560 9,696,218 8,803,120 8,484,629 14.83%
NOSH 3,720,853 3,719,515 1,860,109 1,858,973 1,861,078 1,861,912 1,855,375 12.29%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 20.04% 19.25% 28.66% 39.68% 30.46% 20.87% 29.49% -
ROE 2.96% 2.80% 4.94% 8.14% 4.64% 3.13% 4.96% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 78.51 73.09 139.76 124.74 79.45 70.93 76.88 0.35%
EPS 15.47 14.04 19.76 49.50 24.20 14.80 22.60 -6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.23 5.01 8.00 6.08 5.21 4.728 4.573 2.26%
Adjusted Per Share Value based on latest NOSH - 1,858,973
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 65.44 60.91 58.24 51.95 33.12 29.59 31.95 12.68%
EPS 12.90 11.70 16.46 20.61 10.09 6.17 9.42 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3595 4.1746 3.3337 2.532 2.1722 1.9721 1.9008 14.83%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 9.80 7.70 17.90 11.80 7.65 7.45 6.95 -
P/RPS 12.48 10.53 12.81 9.46 9.63 10.50 9.04 5.51%
P/EPS 63.35 54.84 45.30 23.84 31.61 50.34 30.65 12.85%
EY 1.58 1.82 2.21 4.19 3.16 1.99 3.26 -11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.54 2.24 1.94 1.47 1.58 1.52 3.51%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 14/08/06 22/08/05 12/08/04 26/08/03 21/08/02 22/08/01 -
Price 9.40 8.80 18.20 12.20 8.70 7.65 6.95 -
P/RPS 11.97 12.04 13.02 9.78 10.95 10.79 9.04 4.78%
P/EPS 60.76 62.68 46.06 24.65 35.95 51.69 30.65 12.07%
EY 1.65 1.60 2.17 4.06 2.78 1.93 3.26 -10.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.76 2.28 2.01 1.67 1.62 1.52 2.85%

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