[MESB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[MESB] MESB BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 605.43%
YoY- 166.89%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 32,226 233,866 173,029 122,140 76,193 47,749 140,038 -62.41%
PBT -4,114 10,486 5,468 3,217 -91 4,033 -5,238 -14.86%
Tax -1 -2,960 -2,490 -1,261 -296 -823 -669 -98.68%
NP -4,115 7,526 2,978 1,956 -387 3,210 -5,907 -21.39%
-
NP to SH -4,115 7,526 2,978 1,956 -387 3,210 -5,907 -21.39%
-
Tax Rate - 28.23% 45.54% 39.20% - 20.41% - -
Total Cost 36,341 226,340 170,051 120,184 76,580 44,539 145,945 -60.38%
-
Net Worth 87,633 91,728 87,633 86,813 84,356 82,092 84,356 2.57%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 87,633 91,728 87,633 86,813 84,356 82,092 84,356 2.57%
NOSH 81,900 81,900 81,900 81,900 81,900 81,900 81,900 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -12.77% 3.22% 1.72% 1.60% -0.51% 6.72% -4.22% -
ROE -4.70% 8.20% 3.40% 2.25% -0.46% 3.91% -7.00% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.35 285.55 211.27 149.13 93.03 62.24 170.99 -62.41%
EPS -5.02 9.19 3.64 2.39 0.47 4.18 -7.21 -21.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.12 1.07 1.06 1.03 1.07 1.03 2.57%
Adjusted Per Share Value based on latest NOSH - 81,900
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.33 162.08 119.91 84.65 52.80 33.09 97.05 -62.41%
EPS -2.85 5.22 2.06 1.36 -0.27 2.22 -4.09 -21.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6073 0.6357 0.6073 0.6016 0.5846 0.5689 0.5846 2.56%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.41 0.28 0.295 0.225 0.30 0.29 0.39 -
P/RPS 1.04 0.10 0.14 0.15 0.32 0.47 0.23 173.19%
P/EPS -8.16 3.05 8.11 9.42 -63.49 6.93 -5.41 31.48%
EY -12.25 32.82 12.33 10.61 -1.58 14.43 -18.49 -23.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.25 0.28 0.21 0.29 0.27 0.38 0.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 27/05/19 27/02/19 29/11/18 28/08/18 30/05/18 -
Price 0.385 0.29 0.295 0.26 0.22 0.285 0.29 -
P/RPS 0.98 0.10 0.14 0.17 0.24 0.46 0.17 221.16%
P/EPS -7.66 3.16 8.11 10.89 -46.56 6.81 -4.02 53.63%
EY -13.05 31.69 12.33 9.19 -2.15 14.68 -24.87 -34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.28 0.25 0.21 0.27 0.28 18.22%

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