[MSNIAGA] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 55.79%
YoY- -34.41%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 68,665 108,549 84,702 85,355 72,271 68,027 61,419 1.87%
PBT 1,257 3,985 9,099 6,216 9,231 9,739 8,371 -27.07%
Tax -371 -1,195 -2,693 -1,818 -2,730 -3,067 -2,640 -27.87%
NP 886 2,790 6,406 4,398 6,501 6,672 5,731 -26.71%
-
NP to SH 425 2,403 6,197 4,264 6,501 6,672 5,731 -35.15%
-
Tax Rate 29.51% 29.99% 29.60% 29.25% 29.57% 31.49% 31.54% -
Total Cost 67,779 105,759 78,296 80,957 65,770 61,355 55,688 3.32%
-
Net Worth 180,321 173,885 177,574 166,694 146,816 134,041 120,621 6.92%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 180,321 173,885 177,574 166,694 146,816 134,041 120,621 6.92%
NOSH 60,714 60,376 60,399 60,396 60,418 60,108 60,010 0.19%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.29% 2.57% 7.56% 5.15% 9.00% 9.81% 9.33% -
ROE 0.24% 1.38% 3.49% 2.56% 4.43% 4.98% 4.75% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 113.10 179.79 140.24 141.32 119.62 113.17 102.35 1.67%
EPS 0.70 3.98 10.26 7.06 10.76 11.10 9.55 -35.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.88 2.94 2.76 2.43 2.23 2.01 6.71%
Adjusted Per Share Value based on latest NOSH - 60,396
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 113.68 179.71 140.23 141.31 119.65 112.62 101.68 1.87%
EPS 0.70 3.98 10.26 7.06 10.76 11.05 9.49 -35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9854 2.8788 2.9399 2.7598 2.4307 2.2191 1.997 6.92%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.60 2.36 2.60 2.68 3.70 4.72 5.30 -
P/RPS 1.41 1.31 1.85 1.90 3.09 4.17 5.18 -19.48%
P/EPS 228.57 59.30 25.34 37.96 34.39 42.52 55.50 26.57%
EY 0.44 1.69 3.95 2.63 2.91 2.35 1.80 -20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.82 0.88 0.97 1.52 2.12 2.64 -23.22%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 11/08/06 05/08/05 05/08/04 01/08/03 01/08/02 -
Price 1.57 2.10 2.53 2.66 3.86 4.88 5.20 -
P/RPS 1.39 1.17 1.80 1.88 3.23 4.31 5.08 -19.41%
P/EPS 224.29 52.76 24.66 37.68 35.87 43.96 54.45 26.58%
EY 0.45 1.90 4.06 2.65 2.79 2.27 1.84 -20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.73 0.86 0.96 1.59 2.19 2.59 -23.21%

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