[MESB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MESB] MESB BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 35.08%
YoY- -135.78%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 72,516 78,932 77,877 66,888 57,522 57,980 61,218 11.98%
PBT 118 1,004 1,638 -3,036 -5,546 -5,436 2,017 -85.00%
Tax -736 -1,316 -1,845 -1,426 -1,384 -1,580 -4,297 -69.25%
NP -618 -312 -207 -4,462 -6,930 -7,016 -2,280 -58.21%
-
NP to SH -872 -560 -207 -4,498 -6,930 -7,016 -2,280 -47.40%
-
Tax Rate 623.73% 131.08% 112.64% - - - 213.04% -
Total Cost 73,134 79,244 78,084 71,350 64,452 64,996 63,498 9.90%
-
Net Worth 46,652 52,733 47,736 0 16,379 18,043 5,259 330.24%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 46,652 52,733 47,736 0 16,379 18,043 5,259 330.24%
NOSH 43,600 46,666 42,244 42,017 42,000 41,961 4,781 338.26%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.85% -0.40% -0.27% -6.67% -12.05% -12.10% -3.72% -
ROE -1.87% -1.06% -0.43% 0.00% -42.31% -38.88% -43.35% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 166.32 169.14 184.35 159.19 136.96 138.17 1,280.22 -74.44%
EPS -2.00 -1.20 -0.49 -10.67 -16.50 -16.72 -5.70 -50.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.13 1.13 0.00 0.39 0.43 1.10 -1.83%
Adjusted Per Share Value based on latest NOSH - 41,363
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 50.26 54.70 53.97 46.36 39.86 40.18 42.43 11.98%
EPS -0.60 -0.39 -0.14 -3.12 -4.80 -4.86 -1.58 -47.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3233 0.3655 0.3308 0.00 0.1135 0.125 0.0365 329.81%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.37 0.40 0.35 0.56 0.61 0.67 0.77 -
P/RPS 0.22 0.24 0.19 0.35 0.45 0.48 0.06 138.34%
P/EPS -18.50 -33.33 -71.43 -5.23 -3.70 -4.01 -1.61 411.49%
EY -5.41 -3.00 -1.40 -19.12 -27.05 -24.96 -61.92 -80.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.31 0.00 1.56 1.56 0.70 -37.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 08/09/06 16/06/06 24/02/06 25/11/05 26/08/05 24/05/05 24/02/05 -
Price 0.32 0.37 0.49 0.52 0.58 0.67 0.73 -
P/RPS 0.19 0.22 0.27 0.33 0.42 0.48 0.06 116.09%
P/EPS -16.00 -30.83 -100.00 -4.86 -3.52 -4.01 -1.53 380.27%
EY -6.25 -3.24 -1.00 -20.59 -28.45 -24.96 -65.32 -79.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.43 0.00 1.49 1.56 0.66 -40.96%

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