[MESB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MESB] MESB BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -25.33%
YoY- -286.93%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 16,642 18,318 14,796 22,942 26,398 29,922 31,112 -34.08%
PBT -4,158 -3,292 -7,160 -8,352 -6,644 -4,120 -3,348 15.52%
Tax -34 -54 0 -17 -33 4,120 3,348 -
NP -4,193 -3,346 -7,160 -8,369 -6,677 0 0 -
-
NP to SH -4,193 -3,346 -7,160 -8,369 -6,677 -4,170 -3,448 13.91%
-
Tax Rate - - - - - - - -
Total Cost 20,835 21,664 21,956 31,311 33,075 29,922 31,112 -23.43%
-
Net Worth 46,814 48,028 47,946 50,012 53,199 56,026 57,067 -12.35%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 46,814 48,028 47,946 50,012 53,199 56,026 57,067 -12.35%
NOSH 40,012 40,023 39,955 40,009 39,999 40,019 39,907 0.17%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -25.20% -18.27% -48.39% -36.48% -25.29% 0.00% 0.00% -
ROE -8.96% -6.97% -14.93% -16.73% -12.55% -7.44% -6.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 41.59 45.77 37.03 57.34 66.00 74.77 77.96 -34.19%
EPS -10.48 -8.36 -17.92 -20.92 -16.69 -10.42 -8.64 13.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.20 1.20 1.25 1.33 1.40 1.43 -12.51%
Adjusted Per Share Value based on latest NOSH - 40,012
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.53 12.69 10.25 15.90 18.30 20.74 21.56 -34.08%
EPS -2.91 -2.32 -4.96 -5.80 -4.63 -2.89 -2.39 14.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3244 0.3329 0.3323 0.3466 0.3687 0.3883 0.3955 -12.36%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.02 1.10 1.70 1.93 2.08 2.43 -
P/RPS 2.76 2.23 2.97 2.96 2.92 2.78 3.12 -7.84%
P/EPS -10.97 -12.20 -6.14 -8.13 -11.56 -19.96 -28.12 -46.57%
EY -9.11 -8.20 -16.29 -12.30 -8.65 -5.01 -3.56 86.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.85 0.92 1.36 1.45 1.49 1.70 -30.71%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 23/10/03 25/07/03 22/04/03 24/02/03 28/10/02 31/07/02 29/04/02 -
Price 1.21 1.17 0.90 1.79 1.87 2.04 2.33 -
P/RPS 2.91 2.56 2.43 3.12 2.83 2.73 2.99 -1.79%
P/EPS -11.55 -14.00 -5.02 -8.56 -11.20 -19.58 -26.97 -43.15%
EY -8.66 -7.15 -19.91 -11.69 -8.93 -5.11 -3.71 75.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.97 0.75 1.43 1.41 1.46 1.63 -26.34%

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