[MSNIAGA] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -111.87%
YoY- -200.46%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 68,188 49,826 61,256 42,591 63,923 54,956 77,717 -2.15%
PBT 2,347 1,405 759 -2,011 2,652 4,036 3,867 -7.98%
Tax -704 -421 -224 603 -756 -1,192 -1,189 -8.36%
NP 1,643 984 535 -1,408 1,896 2,844 2,678 -7.81%
-
NP to SH 1,244 683 95 -1,748 1,740 2,737 2,678 -11.99%
-
Tax Rate 30.00% 29.96% 29.51% - 28.51% 29.53% 30.75% -
Total Cost 66,545 48,842 60,721 43,999 62,027 52,112 75,039 -1.98%
-
Net Worth 177,541 180,723 175,750 172,380 171,583 162,528 148,106 3.06%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 177,541 180,723 175,750 172,380 171,583 162,528 148,106 3.06%
NOSH 60,388 60,442 59,375 60,484 60,416 60,419 60,451 -0.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.41% 1.97% 0.87% -3.31% 2.97% 5.18% 3.45% -
ROE 0.70% 0.38% 0.05% -1.01% 1.01% 1.68% 1.81% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 112.92 82.44 103.17 70.42 105.80 90.96 128.56 -2.13%
EPS 2.06 1.13 0.16 -2.89 2.88 4.53 4.43 -11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.99 2.96 2.85 2.84 2.69 2.45 3.08%
Adjusted Per Share Value based on latest NOSH - 60,484
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 112.89 82.49 101.41 70.51 105.83 90.98 128.67 -2.15%
EPS 2.06 1.13 0.16 -2.89 2.88 4.53 4.43 -11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9393 2.992 2.9097 2.8539 2.8407 2.6908 2.452 3.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.92 1.21 1.48 2.46 2.55 3.00 4.54 -
P/RPS 1.70 1.47 1.43 3.49 2.41 3.30 3.53 -11.46%
P/EPS 93.20 107.08 925.00 -85.12 88.54 66.23 102.48 -1.56%
EY 1.07 0.93 0.11 -1.17 1.13 1.51 0.98 1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.40 0.50 0.86 0.90 1.12 1.85 -15.99%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 29/05/08 28/05/07 08/05/06 04/05/05 29/04/04 -
Price 1.96 1.83 1.96 2.58 2.93 2.80 4.30 -
P/RPS 1.74 2.22 1.90 3.66 2.77 3.08 3.34 -10.29%
P/EPS 95.15 161.95 1,225.00 -89.27 101.74 61.81 97.07 -0.33%
EY 1.05 0.62 0.08 -1.12 0.98 1.62 1.03 0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.66 0.91 1.03 1.04 1.76 -14.86%

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