[MESB] YoY Quarter Result on 2018-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/06/17 30/09/17 31/12/17 31/03/08 30/09/07 31/12/07 CAGR
Revenue 28,444 41,827 25,344 35,395 23,022 34,020 38,860 -2.86% YoY % -32.00% 65.04% -28.40% 53.74% -32.33% -12.45% - Horiz. % 73.20% 107.64% 65.22% 91.08% 59.24% 87.55% 100.00%
PBT -4,124 2,880 -4,946 -70 -351 198 573 - YoY % -243.19% 158.23% -6,965.71% 80.06% -277.27% -65.45% - Horiz. % -719.72% 502.62% -863.18% -12.22% -61.26% 34.55% 100.00%
Tax 527 -765 446 -469 -249 -283 -800 - YoY % 168.89% -271.52% 195.10% -88.35% 12.01% 64.62% - Horiz. % -65.88% 95.62% -55.75% 58.62% 31.12% 35.38% 100.00%
NP -3,597 2,115 -4,500 -539 -600 -85 -227 29.29% YoY % -270.07% 147.00% -734.88% 10.17% -605.88% 62.56% - Horiz. % 1,584.58% -931.72% 1,982.38% 237.44% 264.32% 37.44% 100.00%
NP to SH -3,597 2,115 -4,500 -539 -845 -114 -88 41.19% YoY % -270.07% 147.00% -734.88% 36.21% -641.23% -29.55% - Horiz. % 4,087.50% -2,403.41% 5,113.64% 612.50% 960.23% 129.55% 100.00%
Tax Rate - % 26.56 % - % - % - % 142.93 % 139.62 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 2.37% - Horiz. % 0.00% 19.02% 0.00% 0.00% 0.00% 102.37% 100.00%
Total Cost 32,041 39,712 29,844 35,934 23,622 34,105 39,087 -1.83% YoY % -19.32% 33.07% -16.95% 52.12% -30.74% -12.75% - Horiz. % 81.97% 101.60% 76.35% 91.93% 60.43% 87.25% 100.00%
Net Worth 84,356 83,508 78,991 87,633 42,880 45,780 42,307 6.63% YoY % 1.02% 5.72% -9.86% 104.37% -6.33% 8.21% - Horiz. % 199.39% 197.38% 186.71% 207.13% 101.35% 108.21% 100.00%
Dividend 30/09/18 30/06/17 30/09/17 31/12/17 31/03/08 30/09/07 31/12/07 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/18 30/06/17 30/09/17 31/12/17 31/03/08 30/09/07 31/12/07 CAGR
Net Worth 84,356 83,508 78,991 87,633 42,880 45,780 42,307 6.63% YoY % 1.02% 5.72% -9.86% 104.37% -6.33% 8.21% - Horiz. % 199.39% 197.38% 186.71% 207.13% 101.35% 108.21% 100.00%
NOSH 81,900 41,964 42,016 81,900 42,039 41,999 42,307 6.33% YoY % 95.17% -0.12% -48.70% 94.82% 0.09% -0.73% - Horiz. % 193.58% 99.19% 99.31% 193.58% 99.37% 99.27% 100.00%
Ratio Analysis 30/09/18 30/06/17 30/09/17 31/12/17 31/03/08 30/09/07 31/12/07 CAGR
NP Margin -12.65 % 5.06 % -17.76 % -1.52 % -2.61 % -0.25 % -0.58 % 33.19% YoY % -350.00% 128.49% -1,068.42% 41.76% -944.00% 56.90% - Horiz. % 2,181.03% -872.41% 3,062.07% 262.07% 450.00% 43.10% 100.00%
ROE -4.26 % 2.53 % -5.70 % -0.62 % -1.97 % -0.25 % -0.21 % 32.29% YoY % -268.38% 144.39% -819.35% 68.53% -688.00% -19.05% - Horiz. % 2,028.57% -1,204.76% 2,714.29% 295.24% 938.10% 119.05% 100.00%
Per Share 30/09/18 30/06/17 30/09/17 31/12/17 31/03/08 30/09/07 31/12/07 CAGR
RPS 34.73 99.67 60.32 43.22 54.76 81.00 91.85 -8.65% YoY % -65.16% 65.24% 39.57% -21.07% -32.40% -11.81% - Horiz. % 37.81% 108.51% 65.67% 47.05% 59.62% 88.19% 100.00%
EPS 4.39 5.04 -10.71 -0.66 -2.01 -0.27 -0.21 - YoY % -12.90% 147.06% -1,522.73% 67.16% -644.44% -28.57% - Horiz. % -2,090.48% -2,400.00% 5,100.00% 314.29% 957.14% 128.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0300 1.9900 1.8800 1.0700 1.0200 1.0900 1.0000 0.28% YoY % -48.24% 5.85% 75.70% 4.90% -6.42% 9.00% - Horiz. % 103.00% 199.00% 188.00% 107.00% 102.00% 109.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 81,923 30/09/18 30/06/17 30/09/17 31/12/17 31/03/08 30/09/07 31/12/07 CAGR
RPS 34.73 51.07 30.95 43.22 28.11 41.54 47.45 -2.86% YoY % -32.00% 65.01% -28.39% 53.75% -32.33% -12.46% - Horiz. % 73.19% 107.63% 65.23% 91.09% 59.24% 87.54% 100.00%
EPS 4.39 2.58 -5.49 -0.66 -1.03 -0.14 -0.11 - YoY % 70.16% 146.99% -731.82% 35.92% -635.71% -27.27% - Horiz. % -3,990.91% -2,345.45% 4,990.91% 600.00% 936.36% 127.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0300 1.0196 0.9645 1.0700 0.5236 0.5590 0.5166 6.63% YoY % 1.02% 5.71% -9.86% 104.35% -6.33% 8.21% - Horiz. % 199.38% 197.37% 186.70% 207.12% 101.36% 108.21% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/17 30/09/17 31/12/17 31/03/08 30/09/07 31/12/07 CAGR
Date 28/09/18 30/06/17 29/09/17 29/12/17 31/03/08 28/09/07 31/12/07 -
Price 0.3000 0.8000 1.0000 0.5400 0.4200 0.4500 0.4200 -
P/RPS 0.86 0.80 1.66 1.25 0.00 0.56 0.46 5.99% YoY % 7.50% -51.81% 32.80% 0.00% 0.00% 21.74% - Horiz. % 186.96% 173.91% 360.87% 271.74% 0.00% 121.74% 100.00%
P/EPS -6.83 15.87 -9.34 -82.05 0.00 -165.79 -201.92 -27.01% YoY % -143.04% 269.91% 88.62% 0.00% 0.00% 17.89% - Horiz. % 3.38% -7.86% 4.63% 40.63% -0.00% 82.11% 100.00%
EY -14.64 6.30 -10.71 -1.22 0.00 -0.60 -0.50 36.88% YoY % -332.38% 158.82% -777.87% 0.00% 0.00% -20.00% - Horiz. % 2,928.00% -1,260.00% 2,142.00% 244.00% -0.00% 120.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.29 0.40 0.53 0.50 0.42 0.41 0.42 -3.38% YoY % -27.50% -24.53% 6.00% 19.05% 2.44% -2.38% - Horiz. % 69.05% 95.24% 126.19% 119.05% 100.00% 97.62% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/17 30/09/17 31/12/17 31/03/08 30/09/07 31/12/07 CAGR
Date 29/11/18 28/08/17 29/11/17 28/02/18 28/05/08 23/11/07 29/02/08 -
Price 0.2200 0.8650 1.0200 0.3900 0.4500 0.4500 0.4300 -
P/RPS 0.63 0.87 1.69 0.90 0.00 0.56 0.47 2.76% YoY % -27.59% -48.52% 87.78% 0.00% 0.00% 19.15% - Horiz. % 134.04% 185.11% 359.57% 191.49% 0.00% 119.15% 100.00%
P/EPS -5.01 17.16 -9.52 -59.26 0.00 -165.79 -206.73 -29.24% YoY % -129.20% 280.25% 83.94% 0.00% 0.00% 19.80% - Horiz. % 2.42% -8.30% 4.61% 28.67% -0.00% 80.20% 100.00%
EY -19.96 5.83 -10.50 -1.69 0.00 -0.60 -0.48 41.42% YoY % -442.37% 155.52% -521.30% 0.00% 0.00% -25.00% - Horiz. % 4,158.33% -1,214.58% 2,187.50% 352.08% -0.00% 125.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.21 0.43 0.54 0.36 0.45 0.41 0.43 -6.45% YoY % -51.16% -20.37% 50.00% -20.00% 9.76% -4.65% - Horiz. % 48.84% 100.00% 125.58% 83.72% 104.65% 95.35% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MESB - 2017 - 2nd Quarterly Report - 30.09.2017.pdf 
