[MESB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[MESB] MESB BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 25.76%
YoY- -77.85%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 17,704 71,281 53,166 32,863 14,642 62,128 54,316 -52.67%
PBT 11,044 4,074 2,906 1,589 136 1,977 3,595 111.46%
Tax 894 -1,845 -684 -459 590 -1,846 -1,128 -
NP 11,938 2,229 2,222 1,130 726 131 2,467 186.36%
-
NP to SH 11,563 1,340 1,234 498 396 7,826 1,384 312.27%
-
Tax Rate -8.09% 45.29% 23.54% 28.89% -433.82% 93.37% 31.38% -
Total Cost 5,766 69,052 50,944 31,733 13,916 61,997 51,849 -76.90%
-
Net Worth 67,786 24,643 53,305 52,729 42,127 52,091 45,713 30.06%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 67,786 24,643 53,305 52,729 42,127 52,091 45,713 30.06%
NOSH 43,732 19,252 41,972 41,848 42,127 42,009 41,939 2.83%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 67.43% 3.13% 4.18% 3.44% 4.96% 0.21% 4.54% -
ROE 17.06% 5.44% 2.31% 0.94% 0.94% 15.02% 3.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.48 370.24 126.67 78.53 34.76 147.89 129.51 -53.97%
EPS 26.66 6.96 2.94 1.19 0.32 0.31 3.30 303.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.28 1.27 1.26 1.00 1.24 1.09 26.48%
Adjusted Per Share Value based on latest NOSH - 42,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.27 49.40 36.85 22.77 10.15 43.06 37.64 -52.66%
EPS 8.01 0.93 0.86 0.35 0.27 5.42 0.96 311.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4698 0.1708 0.3694 0.3654 0.292 0.361 0.3168 30.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.31 0.35 0.34 0.315 0.38 0.33 0.33 -
P/RPS 0.77 0.09 0.27 0.40 1.09 0.22 0.25 111.83%
P/EPS 1.17 5.03 11.56 26.47 40.43 1.77 10.00 -76.10%
EY 85.29 19.89 8.65 3.78 2.47 56.45 10.00 317.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.27 0.27 0.25 0.38 0.27 0.30 -23.70%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 31/05/12 29/02/12 22/11/11 23/08/11 30/05/11 28/02/11 -
Price 0.38 0.34 0.33 0.32 0.33 0.35 0.34 -
P/RPS 0.94 0.09 0.26 0.41 0.95 0.24 0.26 135.74%
P/EPS 1.44 4.89 11.22 26.89 35.11 1.88 10.30 -73.09%
EY 69.58 20.47 8.91 3.72 2.85 53.23 9.71 272.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.26 0.25 0.33 0.28 0.31 -13.37%

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