[MESB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MESB] MESB BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -59.33%
YoY- 35.65%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 50,166 28,761 14,495 61,218 16,417 5,076 1,484 943.24%
PBT -2,277 -2,773 -1,359 2,017 -998 -1,452 -806 99.71%
Tax -1,070 -692 -395 -4,297 -433 0 0 -
NP -3,347 -3,465 -1,754 -2,280 -1,431 -1,452 -806 158.12%
-
NP to SH -3,374 -3,465 -1,754 -2,280 -1,431 -1,452 -806 159.51%
-
Tax Rate - - - 213.04% - - - -
Total Cost 53,513 32,226 16,249 63,498 17,848 6,528 2,290 715.79%
-
Net Worth 0 16,379 18,043 5,259 18,786 44,799 45,487 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 16,379 18,043 5,259 18,786 44,799 45,487 -
NOSH 42,017 42,000 41,961 4,781 39,972 39,999 39,900 3.50%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -6.67% -12.05% -12.10% -3.72% -8.72% -28.61% -54.31% -
ROE 0.00% -21.15% -9.72% -43.35% -7.62% -3.24% -1.77% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 119.39 68.48 34.54 1,280.22 41.07 12.69 3.72 907.78%
EPS -8.00 -8.25 -4.18 -5.70 -3.58 -3.63 -2.02 150.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.39 0.43 1.10 0.47 1.12 1.14 -
Adjusted Per Share Value based on latest NOSH - 40,034
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 34.77 19.93 10.05 42.43 11.38 3.52 1.03 942.27%
EPS -2.34 -2.40 -1.22 -1.58 -0.99 -1.01 -0.56 159.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1135 0.125 0.0365 0.1302 0.3105 0.3152 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.61 0.67 0.77 0.99 1.05 1.38 -
P/RPS 0.47 0.89 1.94 0.06 2.41 8.27 37.10 -94.55%
P/EPS -6.97 -7.39 -16.03 -1.61 -27.65 -28.93 -68.32 -78.13%
EY -14.34 -13.52 -6.24 -61.92 -3.62 -3.46 -1.46 357.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.56 1.56 0.70 2.11 0.94 1.21 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 24/05/05 24/02/05 29/11/04 05/08/04 27/04/04 -
Price 0.52 0.58 0.67 0.73 0.85 0.98 1.39 -
P/RPS 0.44 0.85 1.94 0.06 2.07 7.72 37.37 -94.81%
P/EPS -6.48 -7.03 -16.03 -1.53 -23.74 -27.00 -68.81 -79.27%
EY -15.44 -14.22 -6.24 -65.32 -4.21 -3.70 -1.45 383.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.49 1.56 0.66 1.81 0.88 1.22 -

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