[MESB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[MESB] MESB BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 397.36%
YoY- -62.29%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 18,202 91,250 69,466 44,577 20,989 88,012 65,421 -57.48%
PBT -723 16,116 6,261 4,855 1,212 13,709 14,149 -
Tax -22 -920 -1,227 -707 -309 -838 -618 -89.24%
NP -745 15,196 5,034 4,148 903 12,871 13,531 -
-
NP to SH -737 15,196 5,034 4,148 834 12,612 13,272 -
-
Tax Rate - 5.71% 19.60% 14.56% 25.50% 6.11% 4.37% -
Total Cost 18,947 76,054 64,432 40,429 20,086 75,141 51,890 -49.00%
-
Net Worth 80,813 81,078 70,376 68,995 62,065 66,141 41,999 54.88%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 80,813 81,078 70,376 68,995 62,065 66,141 41,999 54.88%
NOSH 42,090 41,793 41,398 41,314 38,790 41,861 41,999 0.14%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -4.09% 16.65% 7.25% 9.31% 4.30% 14.62% 20.68% -
ROE -0.91% 18.74% 7.15% 6.01% 1.34% 19.07% 31.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 43.25 218.34 167.80 107.90 54.11 210.24 155.76 -57.53%
EPS -1.74 36.36 12.16 10.04 2.15 30.14 31.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.94 1.70 1.67 1.60 1.58 1.00 54.66%
Adjusted Per Share Value based on latest NOSH - 42,002
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.61 63.24 48.14 30.89 14.55 60.99 45.34 -57.49%
EPS -0.51 10.53 3.49 2.87 0.58 8.74 9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5601 0.5619 0.4877 0.4782 0.4301 0.4584 0.2911 54.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.26 0.83 0.80 0.69 0.62 0.48 0.47 -
P/RPS 2.91 0.38 0.48 0.64 1.15 0.23 0.30 356.72%
P/EPS -71.96 2.28 6.58 6.87 28.84 1.59 1.49 -
EY -1.39 43.81 15.20 14.55 3.47 62.77 67.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.43 0.47 0.41 0.39 0.30 0.47 25.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 25/02/14 27/11/13 26/08/13 29/05/13 26/02/13 -
Price 1.08 0.80 0.91 0.815 0.80 0.59 0.43 -
P/RPS 2.50 0.37 0.54 0.76 1.48 0.28 0.28 332.11%
P/EPS -61.68 2.20 7.48 8.12 37.21 1.96 1.36 -
EY -1.62 45.45 13.36 12.32 2.69 51.06 73.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.54 0.49 0.50 0.37 0.43 19.31%

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