[MESB] QoQ Annualized Quarter Result on 31-Dec-2007

Stock
[MESB] MESB BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007
Profit Trend
QoQ- 22.39%
YoY- -397.14%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 119,829 96,144 92,088 128,538 134,517 111,316 111,812 4.71%
PBT 3,984 1,204 -1,404 500 -109 -542 116 949.80%
Tax -1,804 -602 -996 -1,061 -391 44 56 -
NP 2,179 602 -2,400 -561 -501 -498 172 440.93%
-
NP to SH 729 -420 -3,380 -624 -804 -844 -444 -
-
Tax Rate 45.28% 50.00% - 212.20% - - -48.28% -
Total Cost 117,649 95,542 94,488 129,099 135,018 111,814 111,640 3.54%
-
Net Worth 43,991 43,259 42,880 43,999 46,115 42,222 34,499 17.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 43,991 43,259 42,880 43,999 46,115 42,222 34,499 17.53%
NOSH 41,896 42,000 42,039 42,307 42,307 42,222 34,499 13.78%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.82% 0.63% -2.61% -0.44% -0.37% -0.45% 0.15% -
ROE 1.66% -0.97% -7.88% -1.42% -1.74% -2.00% -1.29% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 286.01 228.91 219.05 303.82 317.95 263.64 324.09 -7.97%
EPS 1.74 -1.00 -8.04 -1.49 -1.92 -2.00 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.03 1.02 1.04 1.09 1.00 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 42,307
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.04 66.63 63.82 89.08 93.22 77.15 77.49 4.70%
EPS 0.51 -0.29 -2.34 -0.43 -0.56 -0.58 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3049 0.2998 0.2972 0.3049 0.3196 0.2926 0.2391 17.54%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.35 0.43 0.42 0.42 0.45 0.48 0.58 -
P/RPS 0.00 0.00 0.00 0.14 0.14 0.18 0.18 -
P/EPS 0.00 0.00 0.00 -28.48 -23.68 -24.01 -45.07 -
EY 0.00 0.00 0.00 -3.51 -4.22 -4.16 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.42 0.40 0.41 0.48 0.58 -28.52%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 28/05/08 29/02/08 23/11/07 28/08/07 25/05/07 -
Price 0.35 0.34 0.45 0.43 0.45 0.45 0.52 -
P/RPS 0.00 0.00 0.00 0.14 0.14 0.17 0.16 -
P/EPS 0.00 0.00 0.00 -29.15 -23.68 -22.51 -40.41 -
EY 0.00 0.00 0.00 -3.43 -4.22 -4.44 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.45 0.41 0.41 0.45 0.52 -23.14%

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