[MESB] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[MESB] MESB BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -45.29%
YoY- 107.93%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 100,070 96,722 81,272 128,562 113,914 119,829 96,144 2.69%
PBT 5,758 6,194 3,484 3,447 3,295 3,984 1,204 183.04%
Tax -2,062 -1,724 -756 -1,885 -1,533 -1,804 -602 126.71%
NP 3,696 4,470 2,728 1,562 1,761 2,179 602 234.18%
-
NP to SH 1,700 2,082 1,440 268 489 729 -420 -
-
Tax Rate 35.81% 27.83% 21.70% 54.69% 46.53% 45.28% 50.00% -
Total Cost 96,374 92,252 78,544 127,000 112,153 117,649 95,542 0.57%
-
Net Worth 44,876 44,914 43,953 43,968 44,060 43,991 43,259 2.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 44,876 44,914 43,953 43,968 44,060 43,991 43,259 2.46%
NOSH 41,940 41,975 41,860 41,875 41,962 41,896 42,000 -0.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.69% 4.62% 3.36% 1.21% 1.55% 1.82% 0.63% -
ROE 3.79% 4.64% 3.28% 0.61% 1.11% 1.66% -0.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 238.60 230.42 194.15 307.01 271.47 286.01 228.91 2.79%
EPS 4.05 4.96 3.44 0.64 1.17 1.74 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.05 1.05 1.05 1.05 1.03 2.56%
Adjusted Per Share Value based on latest NOSH - 42,093
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.35 67.03 56.32 89.10 78.95 83.04 66.63 2.69%
EPS 1.18 1.44 1.00 0.19 0.34 0.51 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.311 0.3113 0.3046 0.3047 0.3054 0.3049 0.2998 2.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.32 0.25 0.23 0.23 0.30 0.35 0.43 -
P/RPS 0.13 0.11 0.12 0.07 0.00 0.00 0.00 -
P/EPS 7.89 5.04 6.69 35.94 0.00 0.00 0.00 -
EY 12.67 19.84 14.96 2.78 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.22 0.22 0.30 0.35 0.43 -21.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 28/08/09 29/05/09 25/02/09 26/11/08 28/08/08 -
Price 0.40 0.45 0.23 0.24 0.23 0.35 0.34 -
P/RPS 0.17 0.20 0.12 0.08 0.00 0.00 0.00 -
P/EPS 9.87 9.07 6.69 37.50 0.00 0.00 0.00 -
EY 10.13 11.02 14.96 2.67 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.22 0.23 0.23 0.35 0.34 5.78%

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