[MESB] QoQ Cumulative Quarter Result on 30-Sep-2017

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017
Profit Trend
QoQ- -212.77%
YoY- -541.13%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 47,749 140,038 102,566 67,171 41,827 135,224 103,217 -40.26%
PBT 4,033 -5,238 -2,136 -2,066 2,880 -1,790 2,259 47.32%
Tax -823 -669 -788 -319 -765 -839 -1,425 -30.71%
NP 3,210 -5,907 -2,924 -2,385 2,115 -2,629 834 146.20%
-
NP to SH 3,210 -5,907 -2,924 -2,385 2,115 -2,629 834 146.20%
-
Tax Rate 20.41% - - - 26.56% - 63.08% -
Total Cost 44,539 145,945 105,490 69,556 39,712 137,853 102,383 -42.67%
-
Net Worth 82,092 84,356 87,633 78,940 83,508 81,473 84,657 -2.03%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 82,092 84,356 87,633 78,940 83,508 81,473 84,657 -2.03%
NOSH 81,900 81,900 81,900 41,989 41,964 41,996 41,909 56.50%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.72% -4.22% -2.85% -3.55% 5.06% -1.94% 0.81% -
ROE 3.91% -7.00% -3.34% -3.02% 2.53% -3.23% 0.99% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 62.24 170.99 125.23 159.97 99.67 321.99 246.29 -60.12%
EPS 4.18 -7.21 -3.57 -5.68 5.04 -6.26 1.99 64.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 1.07 1.88 1.99 1.94 2.02 -34.60%
Adjusted Per Share Value based on latest NOSH - 42,016
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 33.09 97.05 71.08 46.55 28.99 93.71 71.53 -40.26%
EPS 2.22 -4.09 -2.03 -1.65 1.47 -1.82 0.58 145.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5689 0.5846 0.6073 0.5471 0.5787 0.5646 0.5867 -2.03%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.29 0.39 0.54 1.00 0.80 0.65 0.62 -
P/RPS 0.47 0.23 0.43 0.63 0.80 0.20 0.25 52.50%
P/EPS 6.93 -5.41 -15.13 -17.61 15.87 -10.38 31.16 -63.39%
EY 14.43 -18.49 -6.61 -5.68 6.30 -9.63 3.21 173.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.38 0.50 0.53 0.40 0.34 0.31 -8.82%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 28/02/18 29/11/17 28/08/17 29/05/17 27/02/17 -
Price 0.285 0.29 0.39 1.02 0.865 0.795 0.615 -
P/RPS 0.46 0.17 0.31 0.64 0.87 0.25 0.25 50.32%
P/EPS 6.81 -4.02 -10.92 -17.96 17.16 -12.69 30.90 -63.61%
EY 14.68 -24.87 -9.15 -5.57 5.83 -7.88 3.24 174.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.36 0.54 0.43 0.41 0.30 -6.80%

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