[MESB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[MESB] MESB BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -94.94%
YoY- -50.87%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 71,281 53,166 32,863 14,642 62,128 54,316 34,606 61.81%
PBT 4,074 2,906 1,589 136 1,977 3,595 3,774 5.22%
Tax -1,845 -684 -459 590 -1,846 -1,128 -783 76.98%
NP 2,229 2,222 1,130 726 131 2,467 2,991 -17.78%
-
NP to SH 1,340 1,234 498 396 7,826 1,384 2,248 -29.14%
-
Tax Rate 45.29% 23.54% 28.89% -433.82% 93.37% 31.38% 20.75% -
Total Cost 69,052 50,944 31,733 13,916 61,997 51,849 31,615 68.26%
-
Net Worth 24,643 53,305 52,729 42,127 52,091 45,713 46,640 -34.61%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 24,643 53,305 52,729 42,127 52,091 45,713 46,640 -34.61%
NOSH 19,252 41,972 41,848 42,127 42,009 41,939 42,018 -40.53%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.13% 4.18% 3.44% 4.96% 0.21% 4.54% 8.64% -
ROE 5.44% 2.31% 0.94% 0.94% 15.02% 3.03% 4.82% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 370.24 126.67 78.53 34.76 147.89 129.51 82.36 172.13%
EPS 6.96 2.94 1.19 0.32 0.31 3.30 5.35 19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.26 1.00 1.24 1.09 1.11 9.95%
Adjusted Per Share Value based on latest NOSH - 42,127
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 49.40 36.85 22.77 10.15 43.06 37.64 23.98 61.83%
EPS 0.93 0.86 0.35 0.27 5.42 0.96 1.56 -29.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.3694 0.3654 0.292 0.361 0.3168 0.3232 -34.60%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.35 0.34 0.315 0.38 0.33 0.33 0.52 -
P/RPS 0.09 0.27 0.40 1.09 0.22 0.25 0.63 -72.64%
P/EPS 5.03 11.56 26.47 40.43 1.77 10.00 9.72 -35.51%
EY 19.89 8.65 3.78 2.47 56.45 10.00 10.29 55.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.25 0.38 0.27 0.30 0.47 -30.87%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 22/11/11 23/08/11 30/05/11 28/02/11 24/11/10 -
Price 0.34 0.33 0.32 0.33 0.35 0.34 0.27 -
P/RPS 0.09 0.26 0.41 0.95 0.24 0.26 0.33 -57.91%
P/EPS 4.89 11.22 26.89 35.11 1.88 10.30 5.05 -2.12%
EY 20.47 8.91 3.72 2.85 53.23 9.71 19.81 2.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.25 0.33 0.28 0.31 0.24 8.16%

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