[MESB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MESB] MESB BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 15.51%
YoY- 57.67%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 21,889 10,152 5,936 18,660 16,642 18,318 14,796 29.74%
PBT -1,330 -2,904 -3,224 -3,493 -4,158 -3,292 -7,160 -67.34%
Tax -577 0 0 -50 -34 -54 0 -
NP -1,908 -2,904 -3,224 -3,543 -4,193 -3,346 -7,160 -58.48%
-
NP to SH -1,908 -2,904 -3,224 -3,543 -4,193 -3,346 -7,160 -58.48%
-
Tax Rate - - - - - - - -
Total Cost 23,797 13,056 9,160 22,203 20,835 21,664 21,956 5.49%
-
Net Worth 18,786 44,799 45,487 46,386 46,814 48,028 47,946 -46.36%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 18,786 44,799 45,487 46,386 46,814 48,028 47,946 -46.36%
NOSH 39,972 39,999 39,900 39,988 40,012 40,023 39,955 0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -8.72% -28.61% -54.31% -18.99% -25.20% -18.27% -48.39% -
ROE -10.16% -6.48% -7.09% -7.64% -8.96% -6.97% -14.93% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 54.76 25.38 14.88 46.66 41.59 45.77 37.03 29.70%
EPS -4.77 -7.26 -8.08 -8.86 -10.48 -8.36 -17.92 -58.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 1.12 1.14 1.16 1.17 1.20 1.20 -46.37%
Adjusted Per Share Value based on latest NOSH - 40,101
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.17 7.04 4.11 12.93 11.53 12.69 10.25 29.77%
EPS -1.32 -2.01 -2.23 -2.46 -2.91 -2.32 -4.96 -58.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.3105 0.3152 0.3215 0.3244 0.3329 0.3323 -46.36%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.99 1.05 1.38 1.31 1.15 1.02 1.10 -
P/RPS 1.81 4.14 9.28 2.81 2.76 2.23 2.97 -28.05%
P/EPS -20.74 -14.46 -17.08 -14.79 -10.97 -12.20 -6.14 124.62%
EY -4.82 -6.91 -5.86 -6.76 -9.11 -8.20 -16.29 -55.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 0.94 1.21 1.13 0.98 0.85 0.92 73.64%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 05/08/04 27/04/04 27/02/04 23/10/03 25/07/03 22/04/03 -
Price 0.85 0.98 1.39 1.53 1.21 1.17 0.90 -
P/RPS 1.55 3.86 9.34 3.28 2.91 2.56 2.43 -25.83%
P/EPS -17.81 -13.50 -17.20 -17.27 -11.55 -14.00 -5.02 132.08%
EY -5.62 -7.41 -5.81 -5.79 -8.66 -7.15 -19.91 -56.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.88 1.22 1.32 1.03 0.97 0.75 79.63%

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