[MESB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MESB] MESB BHD
Announcement Date
22-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 78.61%
YoY- -107.66%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 18,660 12,482 9,159 3,699 22,942 19,799 14,961 15.82%
PBT -3,493 -3,119 -1,646 -1,790 -8,352 -4,983 -2,060 42.05%
Tax -50 -26 -27 0 -17 -25 2,060 -
NP -3,543 -3,145 -1,673 -1,790 -8,369 -5,008 0 -
-
NP to SH -3,543 -3,145 -1,673 -1,790 -8,369 -5,008 -2,085 42.26%
-
Tax Rate - - - - - - - -
Total Cost 22,203 15,627 10,832 5,489 31,311 24,807 14,961 30.01%
-
Net Worth 46,386 46,814 48,028 47,946 50,012 53,199 56,026 -11.79%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 46,386 46,814 48,028 47,946 50,012 53,199 56,026 -11.79%
NOSH 39,988 40,012 40,023 39,955 40,009 39,999 40,019 -0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -18.99% -25.20% -18.27% -48.39% -36.48% -25.29% 0.00% -
ROE -7.64% -6.72% -3.48% -3.73% -16.73% -9.41% -3.72% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.66 31.20 22.88 9.26 57.34 49.50 37.38 15.88%
EPS -8.86 -7.86 -4.18 -4.48 -20.92 -12.52 -5.21 42.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.17 1.20 1.20 1.25 1.33 1.40 -11.75%
Adjusted Per Share Value based on latest NOSH - 39,955
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.93 8.65 6.35 2.56 15.90 13.72 10.37 15.79%
EPS -2.46 -2.18 -1.16 -1.24 -5.80 -3.47 -1.44 42.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3215 0.3244 0.3329 0.3323 0.3466 0.3687 0.3883 -11.79%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.31 1.15 1.02 1.10 1.70 1.93 2.08 -
P/RPS 2.81 3.69 4.46 11.88 2.96 3.90 5.56 -36.47%
P/EPS -14.79 -14.63 -24.40 -24.55 -8.13 -15.42 -39.92 -48.32%
EY -6.76 -6.83 -4.10 -4.07 -12.30 -6.49 -2.50 93.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.98 0.85 0.92 1.36 1.45 1.49 -16.79%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 23/10/03 25/07/03 22/04/03 24/02/03 28/10/02 31/07/02 -
Price 1.53 1.21 1.17 0.90 1.79 1.87 2.04 -
P/RPS 3.28 3.88 5.11 9.72 3.12 3.78 5.46 -28.73%
P/EPS -17.27 -15.39 -27.99 -20.09 -8.56 -14.94 -39.16 -41.97%
EY -5.79 -6.50 -3.57 -4.98 -11.69 -6.70 -2.55 72.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.03 0.97 0.75 1.43 1.41 1.46 -6.48%

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