[MESB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[MESB] MESB BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 178.91%
YoY- 115.95%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 14,642 62,128 54,316 34,606 15,019 92,046 75,053 -66.46%
PBT 136 1,977 3,595 3,774 1,252 4,817 4,319 -90.09%
Tax 590 -1,846 -1,128 -783 -147 -2,726 -1,547 -
NP 726 131 2,467 2,991 1,105 2,091 2,772 -59.16%
-
NP to SH 396 7,826 1,384 2,248 806 851 1,275 -54.23%
-
Tax Rate -433.82% 93.37% 31.38% 20.75% 11.74% 56.59% 35.82% -
Total Cost 13,916 61,997 51,849 31,615 13,914 89,955 72,281 -66.75%
-
Net Worth 42,127 52,091 45,713 46,640 45,337 44,436 44,876 -4.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 42,127 52,091 45,713 46,640 45,337 44,436 44,876 -4.13%
NOSH 42,127 42,009 41,939 42,018 41,979 41,921 41,940 0.29%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.96% 0.21% 4.54% 8.64% 7.36% 2.27% 3.69% -
ROE 0.94% 15.02% 3.03% 4.82% 1.78% 1.92% 2.84% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 34.76 147.89 129.51 82.36 35.78 219.57 178.95 -66.56%
EPS 0.32 0.31 3.30 5.35 1.92 2.03 3.04 -77.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.24 1.09 1.11 1.08 1.06 1.07 -4.42%
Adjusted Per Share Value based on latest NOSH - 42,040
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.15 43.06 37.64 23.98 10.41 63.79 52.01 -66.45%
EPS 0.27 5.42 0.96 1.56 0.56 0.59 0.88 -54.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.292 0.361 0.3168 0.3232 0.3142 0.308 0.311 -4.12%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.38 0.33 0.33 0.52 0.36 0.26 0.32 -
P/RPS 1.09 0.22 0.25 0.63 1.01 0.12 0.18 233.32%
P/EPS 40.43 1.77 10.00 9.72 18.75 12.81 10.53 145.80%
EY 2.47 56.45 10.00 10.29 5.33 7.81 9.50 -59.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.27 0.30 0.47 0.33 0.25 0.30 17.11%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 23/02/10 -
Price 0.33 0.35 0.34 0.27 0.32 0.23 0.40 -
P/RPS 0.95 0.24 0.26 0.33 0.89 0.10 0.22 165.88%
P/EPS 35.11 1.88 10.30 5.05 16.67 11.33 13.16 92.70%
EY 2.85 53.23 9.71 19.81 6.00 8.83 7.60 -48.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.31 0.24 0.30 0.22 0.37 -7.36%

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