[MESB] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[MESB] MESB BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -2.34%
YoY- -75.15%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 80,554 70,508 86,697 83,481 80,200 72,808 91,250 -7.96%
PBT -380 -1,844 1,930 2,774 1,758 -2,892 16,116 -
Tax -18 -760 -939 -1,310 -96 -88 -920 -92.72%
NP -398 -2,604 991 1,464 1,662 -2,980 15,196 -
-
NP to SH -540 -2,148 1,250 1,668 1,708 -2,948 15,196 -
-
Tax Rate - - 48.65% 47.22% 5.46% - 5.71% -
Total Cost 80,952 73,112 85,706 82,017 78,538 75,788 76,054 4.24%
-
Net Worth 278,526 81,808 82,634 41,979 82,455 80,813 81,078 127.50%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 278,526 81,808 82,634 41,979 82,455 80,813 81,078 127.50%
NOSH 142,105 41,953 41,946 41,979 42,068 42,090 41,793 125.95%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -0.49% -3.69% 1.14% 1.75% 2.07% -4.09% 16.65% -
ROE -0.19% -2.63% 1.51% 3.97% 2.07% -3.65% 18.74% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 56.69 168.06 206.69 198.86 190.64 172.98 218.34 -59.26%
EPS -0.38 -3.32 2.98 4.43 4.18 -6.96 36.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.95 1.97 1.00 1.96 1.92 1.94 0.68%
Adjusted Per Share Value based on latest NOSH - 41,789
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 55.83 48.86 60.08 57.85 55.58 50.46 63.24 -7.96%
EPS -0.37 -1.49 0.87 1.16 1.18 -2.04 10.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9303 0.567 0.5727 0.2909 0.5714 0.5601 0.5619 127.50%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.81 0.88 0.79 0.92 1.06 1.26 0.83 -
P/RPS 1.43 0.52 0.38 0.46 0.56 0.73 0.38 141.74%
P/EPS -213.16 -17.19 26.51 23.15 26.11 -17.99 2.28 -
EY -0.47 -5.82 3.77 4.32 3.83 -5.56 43.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.40 0.92 0.54 0.66 0.43 -3.12%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 25/08/15 29/05/15 26/02/15 26/11/14 29/08/14 28/05/14 -
Price 0.82 0.87 0.94 0.82 0.85 1.08 0.80 -
P/RPS 1.45 0.52 0.45 0.41 0.45 0.62 0.37 148.36%
P/EPS -215.79 -16.99 31.54 20.64 20.94 -15.42 2.20 -
EY -0.46 -5.89 3.17 4.85 4.78 -6.49 45.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.48 0.82 0.43 0.56 0.41 1.61%

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