[MESB] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 110.09%
YoY- 165.35%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 136,582 98,315 63,877 34,252 147,852 127,478 85,971 36.19%
PBT 11,155 4,942 4,436 3,365 -26,091 411 -212 -
Tax -2,191 -1,654 -1,136 -676 -570 -866 -854 87.51%
NP 8,964 3,288 3,300 2,689 -26,661 -455 -1,066 -
-
NP to SH 8,964 3,288 3,300 2,689 -26,661 -455 -1,066 -
-
Tax Rate 19.64% 33.47% 25.61% 20.09% - 210.71% - -
Total Cost 127,618 95,027 60,577 31,563 174,513 127,933 87,037 29.09%
-
Net Worth 81,129 70,174 67,561 63,742 66,256 89,038 85,175 -3.19%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 81,129 70,174 67,561 63,742 66,256 89,038 85,175 -3.19%
NOSH 106,750 106,630 106,100 106,100 91,100 91,100 91,100 11.15%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.56% 3.34% 5.17% 7.85% -18.03% -0.36% -1.24% -
ROE 11.05% 4.69% 4.88% 4.22% -40.24% -0.51% -1.25% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 127.95 99.47 67.13 38.15 169.60 150.33 104.97 14.12%
EPS 8.64 3.33 3.47 3.00 -30.58 -0.54 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.71 0.71 0.71 0.76 1.05 1.04 -18.88%
Adjusted Per Share Value based on latest NOSH - 106,100
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 94.66 68.13 44.27 23.74 102.47 88.35 59.58 36.19%
EPS 6.21 2.28 2.29 1.86 -18.48 -0.32 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5623 0.4863 0.4682 0.4418 0.4592 0.6171 0.5903 -3.19%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.435 0.525 0.43 0.295 0.225 0.165 0.34 -
P/RPS 0.34 0.53 0.64 0.77 0.13 0.11 0.32 4.12%
P/EPS 5.18 15.78 12.40 9.85 -0.74 -30.75 -26.12 -
EY 19.30 6.34 8.07 10.15 -135.92 -3.25 -3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.74 0.61 0.42 0.30 0.16 0.33 44.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 27/05/21 23/02/21 26/11/20 26/08/20 23/06/20 26/02/20 -
Price 0.475 0.455 0.51 0.475 0.225 0.225 0.29 -
P/RPS 0.37 0.46 0.76 1.25 0.13 0.15 0.28 20.43%
P/EPS 5.66 13.68 14.71 15.86 -0.74 -41.93 -22.28 -
EY 17.68 7.31 6.80 6.31 -135.92 -2.38 -4.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.72 0.67 0.30 0.21 0.28 71.79%

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