[MSNIAGA] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -49.49%
YoY- -18.82%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 77,631 63,431 71,155 70,275 68,665 108,549 84,702 -1.44%
PBT 4,089 3,343 4,000 981 1,257 3,985 9,099 -12.47%
Tax -1,227 -1,003 -1,200 -295 -371 -1,195 -2,693 -12.26%
NP 2,862 2,340 2,800 686 886 2,790 6,406 -12.55%
-
NP to SH 2,482 1,910 2,492 345 425 2,403 6,197 -14.13%
-
Tax Rate 30.01% 30.00% 30.00% 30.07% 29.51% 29.99% 29.60% -
Total Cost 74,769 61,091 68,355 69,589 67,779 105,759 78,296 -0.76%
-
Net Worth 187,246 183,142 180,851 180,973 180,321 173,885 177,574 0.88%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 187,246 183,142 180,851 180,973 180,321 173,885 177,574 0.88%
NOSH 60,402 60,443 60,485 60,526 60,714 60,376 60,399 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.69% 3.69% 3.94% 0.98% 1.29% 2.57% 7.56% -
ROE 1.33% 1.04% 1.38% 0.19% 0.24% 1.38% 3.49% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 128.52 104.94 117.64 116.11 113.10 179.79 140.24 -1.44%
EPS 4.11 3.16 4.12 0.57 0.70 3.98 10.26 -14.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 3.03 2.99 2.99 2.97 2.88 2.94 0.88%
Adjusted Per Share Value based on latest NOSH - 60,526
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 128.52 105.01 117.80 116.35 113.68 179.71 140.23 -1.44%
EPS 4.11 3.16 4.13 0.57 0.70 3.98 10.26 -14.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.10 3.0321 2.9941 2.9962 2.9854 2.8788 2.9399 0.88%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.11 1.97 1.86 1.50 1.60 2.36 2.60 -
P/RPS 1.64 1.88 1.58 1.29 1.41 1.31 1.85 -1.98%
P/EPS 51.35 62.34 45.15 263.16 228.57 59.30 25.34 12.48%
EY 1.95 1.60 2.22 0.38 0.44 1.69 3.95 -11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.62 0.50 0.54 0.82 0.88 -4.20%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 11/08/11 10/08/10 20/08/09 27/08/08 28/08/07 11/08/06 -
Price 2.04 1.90 1.85 1.65 1.57 2.10 2.53 -
P/RPS 1.59 1.81 1.57 1.42 1.39 1.17 1.80 -2.04%
P/EPS 49.65 60.13 44.90 289.47 224.29 52.76 24.66 12.35%
EY 2.01 1.66 2.23 0.35 0.45 1.90 4.06 -11.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.62 0.55 0.53 0.73 0.86 -4.31%

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