[MESB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MESB] MESB BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.23%
YoY- -138.64%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 78,932 77,877 66,888 57,522 57,980 61,218 21,889 135.33%
PBT 1,004 1,638 -3,036 -5,546 -5,436 2,017 -1,330 -
Tax -1,316 -1,845 -1,426 -1,384 -1,580 -4,297 -577 73.35%
NP -312 -207 -4,462 -6,930 -7,016 -2,280 -1,908 -70.12%
-
NP to SH -560 -207 -4,498 -6,930 -7,016 -2,280 -1,908 -55.86%
-
Tax Rate 131.08% 112.64% - - - 213.04% - -
Total Cost 79,244 78,084 71,350 64,452 64,996 63,498 23,797 123.15%
-
Net Worth 52,733 47,736 0 16,379 18,043 5,259 18,786 99.11%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 52,733 47,736 0 16,379 18,043 5,259 18,786 99.11%
NOSH 46,666 42,244 42,017 42,000 41,961 4,781 39,972 10.88%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -0.40% -0.27% -6.67% -12.05% -12.10% -3.72% -8.72% -
ROE -1.06% -0.43% 0.00% -42.31% -38.88% -43.35% -10.16% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 169.14 184.35 159.19 136.96 138.17 1,280.22 54.76 112.23%
EPS -1.20 -0.49 -10.67 -16.50 -16.72 -5.70 -4.77 -60.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 0.00 0.39 0.43 1.10 0.47 79.56%
Adjusted Per Share Value based on latest NOSH - 42,039
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 54.70 53.97 46.36 39.86 40.18 42.43 15.17 135.32%
EPS -0.39 -0.14 -3.12 -4.80 -4.86 -1.58 -1.32 -55.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3655 0.3308 0.00 0.1135 0.125 0.0365 0.1302 99.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.40 0.35 0.56 0.61 0.67 0.77 0.99 -
P/RPS 0.24 0.19 0.35 0.45 0.48 0.06 1.81 -74.02%
P/EPS -33.33 -71.43 -5.23 -3.70 -4.01 -1.61 -20.74 37.23%
EY -3.00 -1.40 -19.12 -27.05 -24.96 -61.92 -4.82 -27.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.00 1.56 1.56 0.70 2.11 -69.84%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/06/06 24/02/06 25/11/05 26/08/05 24/05/05 24/02/05 29/11/04 -
Price 0.37 0.49 0.52 0.58 0.67 0.73 0.85 -
P/RPS 0.22 0.27 0.33 0.42 0.48 0.06 1.55 -72.82%
P/EPS -30.83 -100.00 -4.86 -3.52 -4.01 -1.53 -17.81 44.21%
EY -3.24 -1.00 -20.59 -28.45 -24.96 -65.32 -5.62 -30.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.00 1.49 1.56 0.66 1.81 -67.88%

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