[MESB] YoY Quarter Result on 2018-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 32,226 28,444 38,712 17,627 18,202 20,989 17,704 8.61% YoY % 13.30% -26.52% 119.62% -3.16% -13.28% 18.56% - Horiz. % 182.03% 160.66% 218.66% 99.57% 102.81% 118.56% 100.00%
PBT -4,114 -4,124 2,001 -461 -723 1,212 11,044 - YoY % 0.24% -306.10% 534.06% 36.24% -159.65% -89.03% - Horiz. % -37.25% -37.34% 18.12% -4.17% -6.55% 10.97% 100.00%
Tax -1 527 -1,006 -190 -22 -309 894 - YoY % -100.19% 152.39% -429.47% -763.64% 92.88% -134.56% - Horiz. % -0.11% 58.95% -112.53% -21.25% -2.46% -34.56% 100.00%
NP -4,115 -3,597 995 -651 -745 903 11,938 - YoY % -14.40% -461.51% 252.84% 12.62% -182.50% -92.44% - Horiz. % -34.47% -30.13% 8.33% -5.45% -6.24% 7.56% 100.00%
NP to SH -4,115 -3,597 995 -537 -737 834 11,563 - YoY % -14.40% -461.51% 285.29% 27.14% -188.37% -92.79% - Horiz. % -35.59% -31.11% 8.61% -4.64% -6.37% 7.21% 100.00%
Tax Rate - % - % 50.27 % - % - % 25.50 % -8.09 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 415.20% - Horiz. % 0.00% 0.00% -621.38% 0.00% 0.00% -315.20% 100.00%
Total Cost 36,341 32,041 37,717 18,278 18,947 20,086 5,766 28.89% YoY % 13.42% -15.05% 106.35% -3.53% -5.67% 248.35% - Horiz. % 630.26% 555.69% 654.13% 317.00% 328.60% 348.35% 100.00%
Net Worth 87,633 84,356 84,805 81,808 80,813 62,065 67,786 3.60% YoY % 3.88% -0.53% 3.66% 1.23% 30.21% -8.44% - Horiz. % 129.28% 124.45% 125.11% 120.69% 119.22% 91.56% 100.00%
Dividend 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 87,633 84,356 84,805 81,808 80,813 62,065 67,786 3.60% YoY % 3.88% -0.53% 3.66% 1.23% 30.21% -8.44% - Horiz. % 129.28% 124.45% 125.11% 120.69% 119.22% 91.56% 100.00%
NOSH 81,900 81,900 41,983 41,953 42,090 38,790 43,732 9.03% YoY % 0.00% 95.08% 0.07% -0.33% 8.51% -11.30% - Horiz. % 187.27% 187.27% 96.00% 95.93% 96.24% 88.70% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -12.77 % -12.65 % 2.57 % -3.69 % -4.09 % 4.30 % 67.43 % - YoY % -0.95% -592.22% 169.65% 9.78% -195.12% -93.62% - Horiz. % -18.94% -18.76% 3.81% -5.47% -6.07% 6.38% 100.00%
ROE -4.70 % -4.26 % 1.17 % -0.66 % -0.91 % 1.34 % 17.06 % - YoY % -10.33% -464.10% 277.27% 27.47% -167.91% -92.15% - Horiz. % -27.55% -24.97% 6.86% -3.87% -5.33% 7.85% 100.00%
Per Share 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 39.35 34.73 92.21 42.02 43.25 54.11 40.48 -0.39% YoY % 13.30% -62.34% 119.44% -2.84% -20.07% 33.67% - Horiz. % 97.21% 85.80% 227.79% 103.80% 106.84% 133.67% 100.00%
EPS -5.02 4.39 2.37 -0.83 -1.74 2.15 26.66 - YoY % -214.35% 85.23% 385.54% 52.30% -180.93% -91.94% - Horiz. % -18.83% 16.47% 8.89% -3.11% -6.53% 8.06% 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 1.0700 1.0300 2.0200 1.9500 1.9200 1.6000 1.5500 -4.98% YoY % 3.88% -49.01% 3.59% 1.56% 20.00% 3.23% - Horiz. % 69.03% 66.45% 130.32% 125.81% 123.87% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 91,100 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 35.37 31.22 42.49 19.35 19.98 23.04 19.43 8.61% YoY % 13.29% -26.52% 119.59% -3.15% -13.28% 18.58% - Horiz. % 182.04% 160.68% 218.68% 99.59% 102.83% 118.58% 100.00%
EPS -4.52 -3.95 1.09 -0.59 -0.81 0.92 12.69 - YoY % -14.43% -462.39% 284.75% 27.16% -188.04% -92.75% - Horiz. % -35.62% -31.13% 8.59% -4.65% -6.38% 7.25% 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 0.9619 0.9260 0.9309 0.8980 0.8871 0.6813 0.7441 3.60% YoY % 3.88% -0.53% 3.66% 1.23% 30.21% -8.44% - Horiz. % 129.27% 124.45% 125.10% 120.68% 119.22% 91.56% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/09/19 28/09/18 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.4100 0.3000 0.6200 0.8800 1.2600 0.6200 0.3100 -
P/RPS 1.04 0.86 0.67 2.09 2.91 1.15 0.77 4.23% YoY % 20.93% 28.36% -67.94% -28.18% 153.04% 49.35% - Horiz. % 135.06% 111.69% 87.01% 271.43% 377.92% 149.35% 100.00%
P/EPS -8.16 -6.83 26.16 -68.75 -71.96 28.84 1.17 - YoY % -19.47% -126.11% 138.05% 4.46% -349.51% 2,364.96% - Horiz. % -697.44% -583.76% 2,235.90% -5,876.07% -6,150.43% 2,464.96% 100.00%
EY -12.25 -14.64 3.82 -1.45 -1.39 3.47 85.29 - YoY % 16.33% -483.25% 363.45% -4.32% -140.06% -95.93% - Horiz. % -14.36% -17.16% 4.48% -1.70% -1.63% 4.07% 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 0.38 0.29 0.31 0.45 0.66 0.39 0.20 9.25% YoY % 31.03% -6.45% -31.11% -31.82% 69.23% 95.00% - Horiz. % 190.00% 145.00% 155.00% 225.00% 330.00% 195.00% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/11/19 29/11/18 30/08/16 25/08/15 29/08/14 26/08/13 27/08/12 -
Price 0.3850 0.2200 0.6650 0.8700 1.0800 0.8000 0.3800 -
P/RPS 0.98 0.63 0.72 2.07 2.50 1.48 0.94 0.58% YoY % 55.56% -12.50% -65.22% -17.20% 68.92% 57.45% - Horiz. % 104.26% 67.02% 76.60% 220.21% 265.96% 157.45% 100.00%
P/EPS -7.66 -5.01 28.06 -67.97 -61.68 37.21 1.44 - YoY % -52.89% -117.85% 141.28% -10.20% -265.76% 2,484.03% - Horiz. % -531.94% -347.92% 1,948.61% -4,720.14% -4,283.33% 2,584.03% 100.00%
EY -13.05 -19.96 3.56 -1.47 -1.62 2.69 69.58 - YoY % 34.62% -660.67% 342.18% 9.26% -160.22% -96.13% - Horiz. % -18.76% -28.69% 5.12% -2.11% -2.33% 3.87% 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 0.36 0.21 0.33 0.45 0.56 0.50 0.25 5.15% YoY % 71.43% -36.36% -26.67% -19.64% 12.00% 100.00% - Horiz. % 144.00% 84.00% 132.00% 180.00% 224.00% 200.00% 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 
