[MESB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[MESB] MESB BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 22.48%
YoY- 183.96%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 34,606 15,019 92,046 75,053 48,361 20,318 128,562 -58.27%
PBT 3,774 1,252 4,817 4,319 3,097 871 3,447 6.22%
Tax -783 -147 -2,726 -1,547 -862 -189 -1,885 -44.29%
NP 2,991 1,105 2,091 2,772 2,235 682 1,562 54.14%
-
NP to SH 2,248 806 851 1,275 1,041 360 268 312.29%
-
Tax Rate 20.75% 11.74% 56.59% 35.82% 27.83% 21.70% 54.69% -
Total Cost 31,615 13,914 89,955 72,281 46,126 19,636 127,000 -60.39%
-
Net Worth 46,640 45,337 44,436 44,876 44,914 43,953 43,968 4.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 46,640 45,337 44,436 44,876 44,914 43,953 43,968 4.00%
NOSH 42,018 41,979 41,921 41,940 41,975 41,860 41,875 0.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.64% 7.36% 2.27% 3.69% 4.62% 3.36% 1.21% -
ROE 4.82% 1.78% 1.92% 2.84% 2.32% 0.82% 0.61% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 82.36 35.78 219.57 178.95 115.21 48.54 307.01 -58.37%
EPS 5.35 1.92 2.03 3.04 2.48 0.86 0.64 311.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.08 1.06 1.07 1.07 1.05 1.05 3.77%
Adjusted Per Share Value based on latest NOSH - 41,785
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.98 10.41 63.79 52.01 33.52 14.08 89.10 -58.28%
EPS 1.56 0.56 0.59 0.88 0.72 0.25 0.19 306.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3232 0.3142 0.308 0.311 0.3113 0.3046 0.3047 4.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.52 0.36 0.26 0.32 0.25 0.23 0.23 -
P/RPS 0.63 1.01 0.12 0.18 0.22 0.47 0.07 332.09%
P/EPS 9.72 18.75 12.81 10.53 10.08 26.74 35.94 -58.14%
EY 10.29 5.33 7.81 9.50 9.92 3.74 2.78 139.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.25 0.30 0.23 0.22 0.22 65.79%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 23/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.27 0.32 0.23 0.40 0.45 0.23 0.24 -
P/RPS 0.33 0.89 0.10 0.22 0.39 0.47 0.08 156.98%
P/EPS 5.05 16.67 11.33 13.16 18.15 26.74 37.50 -73.69%
EY 19.81 6.00 8.83 7.60 5.51 3.74 2.67 279.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.22 0.37 0.42 0.22 0.23 2.87%

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