[MESB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MESB] MESB BHD
Announcement Date
16-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -170.53%
YoY- 92.02%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 141,236 114,658 72,516 78,932 77,877 66,888 57,522 81.70%
PBT 1,086 877 118 1,004 1,638 -3,036 -5,546 -
Tax -626 -676 -736 -1,316 -1,845 -1,426 -1,384 -40.99%
NP 460 201 -618 -312 -207 -4,462 -6,930 -
-
NP to SH 210 -64 -872 -560 -207 -4,498 -6,930 -
-
Tax Rate 57.64% 77.08% 623.73% 131.08% 112.64% - - -
Total Cost 140,776 114,457 73,134 79,244 78,084 71,350 64,452 68.10%
-
Net Worth 44,553 51,839 46,652 52,733 47,736 0 16,379 94.50%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 44,553 51,839 46,652 52,733 47,736 0 16,379 94.50%
NOSH 40,874 47,999 43,600 46,666 42,244 42,017 42,000 -1.79%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.33% 0.18% -0.85% -0.40% -0.27% -6.67% -12.05% -
ROE 0.47% -0.12% -1.87% -1.06% -0.43% 0.00% -42.31% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 345.53 238.87 166.32 169.14 184.35 159.19 136.96 85.01%
EPS 0.50 -0.13 -2.00 -1.20 -0.49 -10.67 -16.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.07 1.13 1.13 0.00 0.39 98.04%
Adjusted Per Share Value based on latest NOSH - 46,666
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 97.88 79.46 50.26 54.70 53.97 46.36 39.86 81.71%
EPS 0.15 -0.04 -0.60 -0.39 -0.14 -3.12 -4.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3088 0.3593 0.3233 0.3655 0.3308 0.00 0.1135 94.53%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.37 0.37 0.40 0.35 0.56 0.61 -
P/RPS 0.15 0.15 0.22 0.24 0.19 0.35 0.45 -51.82%
P/EPS 99.27 -277.50 -18.50 -33.33 -71.43 -5.23 -3.70 -
EY 1.01 -0.36 -5.41 -3.00 -1.40 -19.12 -27.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.34 0.35 0.35 0.31 0.00 1.56 -54.96%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 30/11/06 08/09/06 16/06/06 24/02/06 25/11/05 26/08/05 -
Price 0.65 0.49 0.32 0.37 0.49 0.52 0.58 -
P/RPS 0.19 0.21 0.19 0.22 0.27 0.33 0.42 -40.98%
P/EPS 126.52 -367.50 -16.00 -30.83 -100.00 -4.86 -3.52 -
EY 0.79 -0.27 -6.25 -3.24 -1.00 -20.59 -28.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.45 0.30 0.33 0.43 0.00 1.49 -45.37%

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