[MESB] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[MESB] MESB BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 415.89%
YoY- 175.26%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 128,904 233,866 188,758 183,210 182,863 40,927 140,038 -5.36%
PBT -16,456 10,486 5,965 4,825 -218 3,456 -5,238 114.35%
Tax -4 -2,960 -2,716 -1,891 -710 -705 -669 -96.69%
NP -16,460 7,526 3,248 2,934 -928 2,751 -5,907 97.89%
-
NP to SH -16,460 7,526 3,248 2,934 -928 2,751 -5,907 97.89%
-
Tax Rate - 28.23% 45.53% 39.19% - 20.40% - -
Total Cost 145,364 226,340 185,510 180,276 183,792 38,176 145,945 -0.26%
-
Net Worth 87,633 91,728 87,633 86,813 84,356 82,092 84,356 2.57%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 87,633 91,728 87,633 86,813 84,356 82,092 84,356 2.57%
NOSH 81,900 81,900 81,900 81,900 81,900 81,900 81,900 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -12.77% 3.22% 1.72% 1.60% -0.51% 6.72% -4.22% -
ROE -18.78% 8.20% 3.71% 3.38% -1.10% 3.35% -7.00% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 157.39 285.55 230.47 223.70 223.28 53.35 170.99 -5.37%
EPS -20.08 9.19 3.97 3.59 1.13 3.58 -7.21 97.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.12 1.07 1.06 1.03 1.07 1.03 2.57%
Adjusted Per Share Value based on latest NOSH - 81,900
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 89.33 162.08 130.82 126.97 126.73 28.36 97.05 -5.37%
EPS -11.41 5.22 2.25 2.03 -0.64 1.91 -4.09 98.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6073 0.6357 0.6073 0.6016 0.5846 0.5689 0.5846 2.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.41 0.28 0.295 0.225 0.30 0.29 0.39 -
P/RPS 0.26 0.10 0.13 0.10 0.13 0.54 0.23 8.50%
P/EPS -2.04 3.05 7.44 6.28 -26.45 8.09 -5.41 -47.77%
EY -49.02 32.82 13.45 15.92 -3.78 12.37 -18.49 91.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.25 0.28 0.21 0.29 0.27 0.38 0.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 27/05/19 27/02/19 29/11/18 28/08/18 30/05/18 -
Price 0.385 0.29 0.295 0.26 0.22 0.285 0.29 -
P/RPS 0.24 0.10 0.13 0.12 0.10 0.53 0.17 25.82%
P/EPS -1.92 3.16 7.44 7.26 -19.40 7.95 -4.02 -38.87%
EY -52.20 31.69 13.45 13.78 -5.15 12.58 -24.87 63.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.28 0.25 0.21 0.27 0.28 18.22%

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