[MESB] QoQ Cumulative Quarter Result on 30-Sep-2007

Stock
[MESB] MESB BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007
Profit Trend
QoQ- -27.01%
YoY- -1016.67%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 48,072 23,022 128,538 89,678 55,658 27,953 141,236 -51.28%
PBT 602 -351 500 -73 -271 29 1,086 -32.54%
Tax -301 -249 -1,061 -261 22 14 -626 -38.65%
NP 301 -600 -561 -334 -249 43 460 -24.64%
-
NP to SH -210 -845 -624 -536 -422 -111 210 -
-
Tax Rate 50.00% - 212.20% - - -48.28% 57.64% -
Total Cost 47,771 23,622 129,099 90,012 55,907 27,910 140,776 -51.38%
-
Net Worth 43,259 42,880 43,999 46,115 42,222 34,499 44,553 -1.94%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 43,259 42,880 43,999 46,115 42,222 34,499 44,553 -1.94%
NOSH 42,000 42,039 42,307 42,307 42,222 34,499 40,874 1.82%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.63% -2.61% -0.44% -0.37% -0.45% 0.15% 0.33% -
ROE -0.49% -1.97% -1.42% -1.16% -1.00% -0.32% 0.47% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 114.46 54.76 303.82 211.97 131.82 81.02 345.53 -52.15%
EPS -0.50 -2.01 -1.49 -1.28 -1.00 -0.26 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.04 1.09 1.00 1.00 1.09 -3.70%
Adjusted Per Share Value based on latest NOSH - 41,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 33.32 15.95 89.08 62.15 38.57 19.37 97.88 -51.27%
EPS -0.15 -0.59 -0.43 -0.37 -0.29 -0.08 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2998 0.2972 0.3049 0.3196 0.2926 0.2391 0.3088 -1.95%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.43 0.42 0.42 0.45 0.48 0.58 0.51 -
P/RPS 0.00 0.00 0.14 0.21 0.36 0.72 0.15 -
P/EPS 0.00 0.00 -28.48 -35.52 -48.03 -180.27 99.27 -
EY 0.00 0.00 -3.51 -2.82 -2.08 -0.55 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.40 0.41 0.48 0.58 0.47 -5.76%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 29/02/08 23/11/07 28/08/07 25/05/07 14/02/07 -
Price 0.34 0.45 0.43 0.45 0.45 0.52 0.65 -
P/RPS 0.00 0.00 0.14 0.21 0.34 0.64 0.19 -
P/EPS 0.00 0.00 -29.15 -35.52 -45.02 -161.62 126.52 -
EY 0.00 0.00 -3.43 -2.82 -2.22 -0.62 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.41 0.41 0.45 0.52 0.60 -31.54%

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