[MESB] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MESB] MESB BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -38.64%
YoY- 409.57%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 45,084 136,582 131,086 127,754 137,008 147,852 169,970 -58.68%
PBT -12,112 11,155 6,589 8,872 13,460 -26,091 548 -
Tax -440 -2,191 -2,205 -2,272 -2,704 -570 -1,154 -47.38%
NP -12,552 8,964 4,384 6,600 10,756 -26,661 -606 652.82%
-
NP to SH -12,552 8,964 4,384 6,600 10,756 -26,661 -606 652.82%
-
Tax Rate - 19.64% 33.46% 25.61% 20.09% - 210.58% -
Total Cost 57,636 127,618 126,702 121,154 126,252 174,513 170,577 -51.45%
-
Net Worth 79,372 81,129 70,174 67,561 63,742 66,256 89,038 -7.36%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 79,372 81,129 70,174 67,561 63,742 66,256 89,038 -7.36%
NOSH 108,280 106,750 106,630 106,100 106,100 91,100 91,100 12.19%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -27.84% 6.56% 3.34% 5.17% 7.85% -18.03% -0.36% -
ROE -15.81% 11.05% 6.25% 9.77% 16.87% -40.24% -0.68% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 42.03 127.95 132.63 134.26 152.61 169.60 200.44 -64.67%
EPS -11.72 8.64 4.44 6.94 12.00 -30.58 -0.72 541.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.76 0.71 0.71 0.71 0.76 1.05 -20.78%
Adjusted Per Share Value based on latest NOSH - 106,100
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.24 94.66 90.85 88.54 94.95 102.47 117.79 -58.68%
EPS -8.70 6.21 3.04 4.57 7.45 -18.48 -0.42 652.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5501 0.5623 0.4863 0.4682 0.4418 0.4592 0.6171 -7.36%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.475 0.435 0.525 0.43 0.295 0.225 0.165 -
P/RPS 1.13 0.34 0.40 0.32 0.19 0.13 0.08 483.39%
P/EPS -4.06 5.18 11.84 6.20 2.46 -0.74 -23.06 -68.55%
EY -24.64 19.30 8.45 16.13 40.61 -135.92 -4.34 217.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.74 0.61 0.42 0.30 0.16 151.77%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 30/09/21 27/05/21 23/02/21 26/11/20 26/08/20 23/06/20 -
Price 0.53 0.475 0.455 0.51 0.475 0.225 0.225 -
P/RPS 1.26 0.37 0.34 0.38 0.31 0.13 0.11 407.38%
P/EPS -4.53 5.66 10.26 7.35 3.96 -0.74 -31.45 -72.48%
EY -22.08 17.68 9.75 13.60 25.22 -135.92 -3.18 263.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.64 0.72 0.67 0.30 0.21 127.20%

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