[MISC] YoY Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[MISC] MISC BHD
Announcement Date
14-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -81.5%
YoY- -28.95%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 3,893,434 3,649,297 2,921,219 2,718,734 2,599,634 2,318,897 1,478,560 17.49%
PBT 273,498 559,373 600,179 523,496 750,273 924,584 462,004 -8.35%
Tax -2,090 -9,862 -14,862 -271 -5,168 -4,392 -11,623 -24.85%
NP 271,408 549,511 585,317 523,225 745,105 920,192 450,381 -8.08%
-
NP to SH 233,449 522,858 575,616 522,220 734,957 920,192 450,381 -10.36%
-
Tax Rate 0.76% 1.76% 2.48% 0.05% 0.69% 0.48% 2.52% -
Total Cost 3,622,026 3,099,786 2,335,902 2,195,509 1,854,529 1,398,705 1,028,179 23.32%
-
Net Worth 21,040,147 19,783,816 19,460,062 18,634,774 14,880,872 11,302,560 9,696,218 13.76%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 21,040,147 19,783,816 19,460,062 18,634,774 14,880,872 11,302,560 9,696,218 13.76%
NOSH 3,717,340 3,718,762 3,720,853 3,719,515 1,860,109 1,858,973 1,861,078 12.21%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.97% 15.06% 20.04% 19.25% 28.66% 39.68% 30.46% -
ROE 1.11% 2.64% 2.96% 2.80% 4.94% 8.14% 4.64% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 104.74 98.13 78.51 73.09 139.76 124.74 79.45 4.70%
EPS 6.28 14.06 15.47 14.04 19.76 49.50 24.20 -20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.66 5.32 5.23 5.01 8.00 6.08 5.21 1.38%
Adjusted Per Share Value based on latest NOSH - 3,719,515
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 87.22 81.75 65.44 60.91 58.24 51.95 33.12 17.49%
EPS 5.23 11.71 12.90 11.70 16.46 20.61 10.09 -10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7135 4.4321 4.3595 4.1746 3.3337 2.532 2.1722 13.76%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 8.55 8.25 9.80 7.70 17.90 11.80 7.65 -
P/RPS 8.16 8.41 12.48 10.53 12.81 9.46 9.63 -2.72%
P/EPS 136.15 58.68 63.35 54.84 45.30 23.84 31.61 27.52%
EY 0.73 1.70 1.58 1.82 2.21 4.19 3.16 -21.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.55 1.87 1.54 2.24 1.94 1.47 0.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 18/08/08 16/08/07 14/08/06 22/08/05 12/08/04 26/08/03 -
Price 8.66 8.75 9.40 8.80 18.20 12.20 8.70 -
P/RPS 8.27 8.92 11.97 12.04 13.02 9.78 10.95 -4.56%
P/EPS 137.90 62.23 60.76 62.68 46.06 24.65 35.95 25.08%
EY 0.73 1.61 1.65 1.60 2.17 4.06 2.78 -19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.64 1.80 1.76 2.28 2.01 1.67 -1.44%

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