[MISC] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[MISC] MISC BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -79.82%
YoY- 10.22%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,924,355 3,893,434 3,649,297 2,921,219 2,718,734 2,599,634 2,318,897 3.49%
PBT -222,657 273,498 559,373 600,179 523,496 750,273 924,584 -
Tax 12,630 -2,090 -9,862 -14,862 -271 -5,168 -4,392 -
NP -210,027 271,408 549,511 585,317 523,225 745,105 920,192 -
-
NP to SH -307,879 233,449 522,858 575,616 522,220 734,957 920,192 -
-
Tax Rate - 0.76% 1.76% 2.48% 0.05% 0.69% 0.48% -
Total Cost 3,134,382 3,622,026 3,099,786 2,335,902 2,195,509 1,854,529 1,398,705 12.69%
-
Net Worth 22,100,755 21,040,147 19,783,816 19,460,062 18,634,774 14,880,872 11,302,560 10.43%
Dividend
31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 446,479 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 22,100,755 21,040,147 19,783,816 19,460,062 18,634,774 14,880,872 11,302,560 10.43%
NOSH 4,464,799 3,717,340 3,718,762 3,720,853 3,719,515 1,860,109 1,858,973 13.85%
Ratio Analysis
31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -7.18% 6.97% 15.06% 20.04% 19.25% 28.66% 39.68% -
ROE -1.39% 1.11% 2.64% 2.96% 2.80% 4.94% 8.14% -
Per Share
31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 65.50 104.74 98.13 78.51 73.09 139.76 124.74 -9.09%
EPS -6.90 6.28 14.06 15.47 14.04 19.76 49.50 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.95 5.66 5.32 5.23 5.01 8.00 6.08 -2.99%
Adjusted Per Share Value based on latest NOSH - 3,720,853
31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 65.51 87.22 81.75 65.44 60.91 58.24 51.95 3.49%
EPS -6.90 5.23 11.71 12.90 11.70 16.46 20.61 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9511 4.7135 4.4321 4.3595 4.1746 3.3337 2.532 10.43%
Price Multiplier on Financial Quarter End Date
31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 31/03/11 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 7.87 8.55 8.25 9.80 7.70 17.90 11.80 -
P/RPS 12.02 8.16 8.41 12.48 10.53 12.81 9.46 3.60%
P/EPS -114.13 136.15 58.68 63.35 54.84 45.30 23.84 -
EY -0.88 0.73 1.70 1.58 1.82 2.21 4.19 -
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.51 1.55 1.87 1.54 2.24 1.94 -2.90%
Price Multiplier on Announcement Date
31/03/11 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 11/05/11 20/08/09 18/08/08 16/08/07 14/08/06 22/08/05 12/08/04 -
Price 7.31 8.66 8.75 9.40 8.80 18.20 12.20 -
P/RPS 11.16 8.27 8.92 11.97 12.04 13.02 9.78 1.97%
P/EPS -106.01 137.90 62.23 60.76 62.68 46.06 24.65 -
EY -0.94 0.73 1.61 1.65 1.60 2.17 4.06 -
DY 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.53 1.64 1.80 1.76 2.28 2.01 -4.43%

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