[MSNIAGA] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 42.5%
YoY- -327.27%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 84,707 69,093 51,452 37,555 53,234 61,269 53,098 8.09%
PBT 404 2,320 -4,188 -2,735 1,707 3,572 2,378 -25.56%
Tax -54 0 -48 -132 -140 -194 -172 -17.55%
NP 350 2,320 -4,236 -2,867 1,567 3,378 2,206 -26.41%
-
NP to SH 252 2,326 -4,314 -3,059 1,346 3,168 1,979 -29.05%
-
Tax Rate 13.37% 0.00% - - 8.20% 5.43% 7.23% -
Total Cost 84,357 66,773 55,688 40,422 51,667 57,891 50,892 8.78%
-
Net Worth 104,706 104,990 108,651 102,677 125,454 117,294 114,938 -1.54%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 104,706 104,990 108,651 102,677 125,454 117,294 114,938 -1.54%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 0.41% 3.36% -8.23% -7.63% 2.94% 5.51% 4.15% -
ROE 0.24% 2.22% -3.97% -2.98% 1.07% 2.70% 1.72% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 140.24 114.39 85.18 62.18 88.13 101.44 87.91 8.09%
EPS 0.42 3.85 -7.14 -5.06 2.23 5.24 3.28 -28.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7335 1.7382 1.7988 1.6999 2.077 1.9419 1.9029 -1.54%
Adjusted Per Share Value based on latest NOSH - 60,402
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 140.32 114.45 85.23 62.21 88.18 101.49 87.96 8.09%
EPS 0.42 3.85 -7.15 -5.07 2.23 5.25 3.28 -28.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7345 1.7392 1.7998 1.7008 2.0782 1.943 1.904 -1.54%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.29 1.56 1.20 1.05 1.07 1.23 1.20 -
P/RPS 0.92 1.36 1.41 1.69 1.21 1.21 1.37 -6.41%
P/EPS 309.20 40.51 -16.80 -20.73 48.02 23.45 36.63 42.66%
EY 0.32 2.47 -5.95 -4.82 2.08 4.26 2.73 -30.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.90 0.67 0.62 0.52 0.63 0.63 2.71%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 19/11/21 20/11/20 29/11/19 30/11/18 20/11/17 01/11/16 -
Price 1.15 1.52 1.25 1.34 1.15 1.22 1.10 -
P/RPS 0.82 1.33 1.47 2.16 1.30 1.20 1.25 -6.78%
P/EPS 275.64 39.47 -17.50 -26.46 51.61 23.26 33.57 42.01%
EY 0.36 2.53 -5.71 -3.78 1.94 4.30 2.98 -29.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.87 0.69 0.79 0.55 0.63 0.58 2.17%

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