[MESB] QoQ Annualized Quarter Result on 31-Mar-2008

Stock
[MESB] MESB BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008
Profit Trend
QoQ- -441.67%
YoY- -661.26%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 113,914 119,829 96,144 92,088 128,538 134,517 111,316 1.54%
PBT 3,295 3,984 1,204 -1,404 500 -109 -542 -
Tax -1,533 -1,804 -602 -996 -1,061 -391 44 -
NP 1,761 2,179 602 -2,400 -561 -501 -498 -
-
NP to SH 489 729 -420 -3,380 -624 -804 -844 -
-
Tax Rate 46.53% 45.28% 50.00% - 212.20% - - -
Total Cost 112,153 117,649 95,542 94,488 129,099 135,018 111,814 0.20%
-
Net Worth 44,060 43,991 43,259 42,880 43,999 46,115 42,222 2.86%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 44,060 43,991 43,259 42,880 43,999 46,115 42,222 2.86%
NOSH 41,962 41,896 42,000 42,039 42,307 42,307 42,222 -0.40%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.55% 1.82% 0.63% -2.61% -0.44% -0.37% -0.45% -
ROE 1.11% 1.66% -0.97% -7.88% -1.42% -1.74% -2.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 271.47 286.01 228.91 219.05 303.82 317.95 263.64 1.96%
EPS 1.17 1.74 -1.00 -8.04 -1.49 -1.92 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.03 1.02 1.04 1.09 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 42,039
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 78.95 83.04 66.63 63.82 89.08 93.22 77.15 1.54%
EPS 0.34 0.51 -0.29 -2.34 -0.43 -0.56 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3054 0.3049 0.2998 0.2972 0.3049 0.3196 0.2926 2.88%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.30 0.35 0.43 0.42 0.42 0.45 0.48 -
P/RPS 0.00 0.00 0.00 0.00 0.14 0.14 0.18 -
P/EPS 0.00 0.00 0.00 0.00 -28.48 -23.68 -24.01 -
EY 0.00 0.00 0.00 0.00 -3.51 -4.22 -4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.43 0.42 0.40 0.41 0.48 -26.79%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 28/08/08 28/05/08 29/02/08 23/11/07 28/08/07 -
Price 0.23 0.35 0.34 0.45 0.43 0.45 0.45 -
P/RPS 0.00 0.00 0.00 0.00 0.14 0.14 0.17 -
P/EPS 0.00 0.00 0.00 0.00 -29.15 -23.68 -22.51 -
EY 0.00 0.00 0.00 0.00 -3.43 -4.22 -4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.35 0.34 0.45 0.41 0.41 0.45 -35.94%

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