[MISC] YoY Quarter Result on 30-Jun-2003 [#1]

Stock
[MISC] MISC BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 12.63%
YoY- 63.44%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,718,734 2,599,634 2,318,897 1,478,560 1,320,686 1,426,390 1,323,013 12.74%
PBT 523,496 750,273 924,584 462,004 283,667 426,539 322,254 8.41%
Tax -271 -5,168 -4,392 -11,623 -8,104 -5,873 -9,776 -44.97%
NP 523,225 745,105 920,192 450,381 275,563 420,666 312,478 8.96%
-
NP to SH 522,220 734,957 920,192 450,381 275,563 420,666 312,478 8.93%
-
Tax Rate 0.05% 0.69% 0.48% 2.52% 2.86% 1.38% 3.03% -
Total Cost 2,195,509 1,854,529 1,398,705 1,028,179 1,045,123 1,005,724 1,010,535 13.79%
-
Net Worth 18,634,774 14,880,872 11,302,560 9,696,218 8,803,120 8,484,629 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 18,634,774 14,880,872 11,302,560 9,696,218 8,803,120 8,484,629 0 -
NOSH 3,719,515 1,860,109 1,858,973 1,861,078 1,861,912 1,855,375 1,859,988 12.23%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 19.25% 28.66% 39.68% 30.46% 20.87% 29.49% 23.62% -
ROE 2.80% 4.94% 8.14% 4.64% 3.13% 4.96% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 73.09 139.76 124.74 79.45 70.93 76.88 71.13 0.45%
EPS 14.04 19.76 49.50 24.20 14.80 22.60 16.80 -2.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.01 8.00 6.08 5.21 4.728 4.573 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,861,078
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 60.91 58.24 51.95 33.12 29.59 31.95 29.64 12.74%
EPS 11.70 16.46 20.61 10.09 6.17 9.42 7.00 8.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1746 3.3337 2.532 2.1722 1.9721 1.9008 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 7.70 17.90 11.80 7.65 7.45 6.95 5.95 -
P/RPS 10.53 12.81 9.46 9.63 10.50 9.04 8.36 3.91%
P/EPS 54.84 45.30 23.84 31.61 50.34 30.65 35.42 7.55%
EY 1.82 2.21 4.19 3.16 1.99 3.26 2.82 -7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.24 1.94 1.47 1.58 1.52 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 14/08/06 22/08/05 12/08/04 26/08/03 21/08/02 22/08/01 28/08/00 -
Price 8.80 18.20 12.20 8.70 7.65 6.95 6.55 -
P/RPS 12.04 13.02 9.78 10.95 10.79 9.04 9.21 4.56%
P/EPS 62.68 46.06 24.65 35.95 51.69 30.65 38.99 8.22%
EY 1.60 2.17 4.06 2.78 1.93 3.26 2.56 -7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.28 2.01 1.67 1.62 1.52 0.00 -

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