[MESB] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MESB] MESB BHD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 53.27%
YoY- 19.76%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 5,936 18,660 16,642 18,318 14,796 22,942 26,398 -62.98%
PBT -3,224 -3,493 -4,158 -3,292 -7,160 -8,352 -6,644 -38.22%
Tax 0 -50 -34 -54 0 -17 -33 -
NP -3,224 -3,543 -4,193 -3,346 -7,160 -8,369 -6,677 -38.42%
-
NP to SH -3,224 -3,543 -4,193 -3,346 -7,160 -8,369 -6,677 -38.42%
-
Tax Rate - - - - - - - -
Total Cost 9,160 22,203 20,835 21,664 21,956 31,311 33,075 -57.47%
-
Net Worth 45,487 46,386 46,814 48,028 47,946 50,012 53,199 -9.90%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 45,487 46,386 46,814 48,028 47,946 50,012 53,199 -9.90%
NOSH 39,900 39,988 40,012 40,023 39,955 40,009 39,999 -0.16%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -54.31% -18.99% -25.20% -18.27% -48.39% -36.48% -25.29% -
ROE -7.09% -7.64% -8.96% -6.97% -14.93% -16.73% -12.55% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.88 46.66 41.59 45.77 37.03 57.34 66.00 -62.92%
EPS -8.08 -8.86 -10.48 -8.36 -17.92 -20.92 -16.69 -38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.16 1.17 1.20 1.20 1.25 1.33 -9.75%
Adjusted Per Share Value based on latest NOSH - 40,344
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.11 12.93 11.53 12.69 10.25 15.90 18.30 -63.01%
EPS -2.23 -2.46 -2.91 -2.32 -4.96 -5.80 -4.63 -38.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3152 0.3215 0.3244 0.3329 0.3323 0.3466 0.3687 -9.91%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.38 1.31 1.15 1.02 1.10 1.70 1.93 -
P/RPS 9.28 2.81 2.76 2.23 2.97 2.96 2.92 116.00%
P/EPS -17.08 -14.79 -10.97 -12.20 -6.14 -8.13 -11.56 29.69%
EY -5.86 -6.76 -9.11 -8.20 -16.29 -12.30 -8.65 -22.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.13 0.98 0.85 0.92 1.36 1.45 -11.35%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/04/04 27/02/04 23/10/03 25/07/03 22/04/03 24/02/03 28/10/02 -
Price 1.39 1.53 1.21 1.17 0.90 1.79 1.87 -
P/RPS 9.34 3.28 2.91 2.56 2.43 3.12 2.83 121.50%
P/EPS -17.20 -17.27 -11.55 -14.00 -5.02 -8.56 -11.20 33.07%
EY -5.81 -5.79 -8.66 -7.15 -19.91 -11.69 -8.93 -24.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.32 1.03 0.97 0.75 1.43 1.41 -9.19%

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