[MSNIAGA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 62.81%
YoY- -50.11%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 156,934 146,649 179,022 211,795 233,477 186,404 213,313 -4.98%
PBT 4,815 -14,677 -9,880 5,174 9,021 12,458 10,309 -11.90%
Tax -452 60 111 -1,577 -2,886 -3,737 -3,092 -27.39%
NP 4,363 -14,617 -9,769 3,597 6,135 8,721 7,217 -8.03%
-
NP to SH 3,700 -15,486 -10,325 2,478 4,967 7,351 6,076 -7.92%
-
Tax Rate 9.39% - - 30.48% 31.99% 30.00% 29.99% -
Total Cost 152,571 161,266 188,791 208,198 227,342 177,683 206,096 -4.88%
-
Net Worth 114,938 114,763 150,400 176,373 179,393 177,583 173,945 -6.66%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 114,938 114,763 150,400 176,373 179,393 177,583 173,945 -6.66%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,397 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.78% -9.97% -5.46% 1.70% 2.63% 4.68% 3.38% -
ROE 3.22% -13.49% -6.86% 1.40% 2.77% 4.14% 3.49% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 259.82 242.79 296.38 350.64 386.54 308.60 353.18 -4.98%
EPS 6.13 -25.64 -17.09 4.10 8.22 12.17 10.06 -7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9029 1.90 2.49 2.92 2.97 2.94 2.88 -6.66%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 259.96 242.92 296.55 350.84 386.75 308.78 353.35 -4.98%
EPS 6.13 -25.65 -17.10 4.10 8.23 12.18 10.06 -7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.904 1.9011 2.4914 2.9216 2.9716 2.9417 2.8814 -6.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.20 1.03 1.89 2.22 2.12 1.82 1.85 -
P/RPS 0.46 0.42 0.64 0.63 0.55 0.59 0.52 -2.02%
P/EPS 19.59 -4.02 -11.06 54.11 25.78 14.95 18.39 1.05%
EY 5.10 -24.89 -9.04 1.85 3.88 6.69 5.44 -1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.76 0.76 0.71 0.62 0.64 -0.26%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 01/11/16 27/11/15 27/11/14 21/11/13 22/11/12 10/11/11 23/11/10 -
Price 1.10 1.09 1.69 2.21 2.10 1.94 1.86 -
P/RPS 0.42 0.45 0.57 0.63 0.54 0.63 0.53 -3.79%
P/EPS 17.96 -4.25 -9.89 53.87 25.54 15.94 18.49 -0.48%
EY 5.57 -23.52 -10.11 1.86 3.92 6.27 5.41 0.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.68 0.76 0.71 0.66 0.65 -1.87%

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