[MESB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[MESB] MESB BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -104.85%
YoY- -188.37%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 86,697 62,611 40,100 18,202 91,250 69,466 44,577 55.87%
PBT 1,930 2,081 879 -723 16,116 6,261 4,855 -45.96%
Tax -939 -983 -48 -22 -920 -1,227 -707 20.84%
NP 991 1,098 831 -745 15,196 5,034 4,148 -61.53%
-
NP to SH 1,250 1,251 854 -737 15,196 5,034 4,148 -55.08%
-
Tax Rate 48.65% 47.24% 5.46% - 5.71% 19.60% 14.56% -
Total Cost 85,706 61,513 39,269 18,947 76,054 64,432 40,429 65.09%
-
Net Worth 82,634 41,979 82,455 80,813 81,078 70,376 68,995 12.79%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 82,634 41,979 82,455 80,813 81,078 70,376 68,995 12.79%
NOSH 41,946 41,979 42,068 42,090 41,793 41,398 41,314 1.01%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.14% 1.75% 2.07% -4.09% 16.65% 7.25% 9.31% -
ROE 1.51% 2.98% 1.04% -0.91% 18.74% 7.15% 6.01% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 206.69 149.15 95.32 43.25 218.34 167.80 107.90 54.30%
EPS 2.98 3.32 2.09 -1.74 36.36 12.16 10.04 -55.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.00 1.96 1.92 1.94 1.70 1.67 11.65%
Adjusted Per Share Value based on latest NOSH - 42,090
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 60.08 43.39 27.79 12.61 63.24 48.14 30.89 55.87%
EPS 0.87 0.87 0.59 -0.51 10.53 3.49 2.87 -54.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5727 0.2909 0.5714 0.5601 0.5619 0.4877 0.4782 12.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.79 0.92 1.06 1.26 0.83 0.80 0.69 -
P/RPS 0.38 0.62 1.11 2.91 0.38 0.48 0.64 -29.37%
P/EPS 26.51 30.87 52.22 -71.96 2.28 6.58 6.87 146.22%
EY 3.77 3.24 1.92 -1.39 43.81 15.20 14.55 -59.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.92 0.54 0.66 0.43 0.47 0.41 -1.63%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 26/11/14 29/08/14 28/05/14 25/02/14 27/11/13 -
Price 0.94 0.82 0.85 1.08 0.80 0.91 0.815 -
P/RPS 0.45 0.55 0.89 2.50 0.37 0.54 0.76 -29.51%
P/EPS 31.54 27.52 41.87 -61.68 2.20 7.48 8.12 147.30%
EY 3.17 3.63 2.39 -1.62 45.45 13.36 12.32 -59.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.82 0.43 0.56 0.41 0.54 0.49 -1.36%

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