[MESB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MESB] MESB BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 537.5%
YoY- 201.45%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 89,678 55,658 27,953 141,236 85,994 36,258 19,733 174.11%
PBT -73 -271 29 1,086 658 59 251 -
Tax -261 22 14 -626 -507 -368 -329 -14.29%
NP -334 -249 43 460 151 -309 -78 163.46%
-
NP to SH -536 -422 -111 210 -48 -436 -140 144.53%
-
Tax Rate - - -48.28% 57.64% 77.05% 623.73% 131.08% -
Total Cost 90,012 55,907 27,910 140,776 85,843 36,567 19,811 174.07%
-
Net Worth 46,115 42,222 34,499 44,553 51,840 46,652 52,733 -8.54%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 46,115 42,222 34,499 44,553 51,840 46,652 52,733 -8.54%
NOSH 42,307 42,222 34,499 40,874 47,999 43,600 46,666 -6.32%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.37% -0.45% 0.15% 0.33% 0.18% -0.85% -0.40% -
ROE -1.16% -1.00% -0.32% 0.47% -0.09% -0.93% -0.27% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 211.97 131.82 81.02 345.53 179.15 83.16 42.29 192.59%
EPS -1.28 -1.00 -0.26 0.50 -0.10 -1.00 -0.30 162.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 1.00 1.09 1.08 1.07 1.13 -2.37%
Adjusted Per Share Value based on latest NOSH - 41,294
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 62.15 38.57 19.37 97.88 59.60 25.13 13.68 174.05%
EPS -0.37 -0.29 -0.08 0.15 -0.03 -0.30 -0.10 139.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3196 0.2926 0.2391 0.3088 0.3593 0.3233 0.3655 -8.55%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.45 0.48 0.58 0.51 0.37 0.37 0.40 -
P/RPS 0.21 0.36 0.72 0.15 0.21 0.44 0.95 -63.40%
P/EPS -35.52 -48.03 -180.27 99.27 -370.00 -37.00 -133.33 -58.56%
EY -2.82 -2.08 -0.55 1.01 -0.27 -2.70 -0.75 141.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.58 0.47 0.34 0.35 0.35 11.11%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 28/08/07 25/05/07 14/02/07 30/11/06 08/09/06 16/06/06 -
Price 0.45 0.45 0.52 0.65 0.49 0.32 0.37 -
P/RPS 0.21 0.34 0.64 0.19 0.27 0.38 0.88 -61.49%
P/EPS -35.52 -45.02 -161.62 126.52 -490.00 -32.00 -123.33 -56.35%
EY -2.82 -2.22 -0.62 0.79 -0.20 -3.13 -0.81 129.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.52 0.60 0.45 0.30 0.33 15.55%

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