[MESB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MESB] MESB BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 95.4%
YoY- 90.92%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 114,658 72,516 78,932 77,877 66,888 57,522 57,980 57.48%
PBT 877 118 1,004 1,638 -3,036 -5,546 -5,436 -
Tax -676 -736 -1,316 -1,845 -1,426 -1,384 -1,580 -43.19%
NP 201 -618 -312 -207 -4,462 -6,930 -7,016 -
-
NP to SH -64 -872 -560 -207 -4,498 -6,930 -7,016 -95.62%
-
Tax Rate 77.08% 623.73% 131.08% 112.64% - - - -
Total Cost 114,457 73,134 79,244 78,084 71,350 64,452 64,996 45.77%
-
Net Worth 51,839 46,652 52,733 47,736 0 16,379 18,043 101.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 51,839 46,652 52,733 47,736 0 16,379 18,043 101.96%
NOSH 47,999 43,600 46,666 42,244 42,017 42,000 41,961 9.36%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.18% -0.85% -0.40% -0.27% -6.67% -12.05% -12.10% -
ROE -0.12% -1.87% -1.06% -0.43% 0.00% -42.31% -38.88% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 238.87 166.32 169.14 184.35 159.19 136.96 138.17 43.99%
EPS -0.13 -2.00 -1.20 -0.49 -10.67 -16.50 -16.72 -96.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.13 1.13 0.00 0.39 0.43 84.66%
Adjusted Per Share Value based on latest NOSH - 42,002
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 79.46 50.26 54.70 53.97 46.36 39.86 40.18 57.48%
EPS -0.04 -0.60 -0.39 -0.14 -3.12 -4.80 -4.86 -95.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3593 0.3233 0.3655 0.3308 0.00 0.1135 0.125 102.03%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.37 0.37 0.40 0.35 0.56 0.61 0.67 -
P/RPS 0.15 0.22 0.24 0.19 0.35 0.45 0.48 -53.91%
P/EPS -277.50 -18.50 -33.33 -71.43 -5.23 -3.70 -4.01 1581.22%
EY -0.36 -5.41 -3.00 -1.40 -19.12 -27.05 -24.96 -94.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.35 0.31 0.00 1.56 1.56 -63.75%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 08/09/06 16/06/06 24/02/06 25/11/05 26/08/05 24/05/05 -
Price 0.49 0.32 0.37 0.49 0.52 0.58 0.67 -
P/RPS 0.21 0.19 0.22 0.27 0.33 0.42 0.48 -42.34%
P/EPS -367.50 -16.00 -30.83 -100.00 -4.86 -3.52 -4.01 1927.13%
EY -0.27 -6.25 -3.24 -1.00 -20.59 -28.45 -24.96 -95.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.30 0.33 0.43 0.00 1.49 1.56 -56.30%

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