[MESB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MESB] MESB BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -152.86%
YoY- 20.71%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 128,538 89,678 55,658 27,953 141,236 85,994 36,258 131.96%
PBT 500 -73 -271 29 1,086 658 59 314.05%
Tax -1,061 -261 22 14 -626 -507 -368 102.18%
NP -561 -334 -249 43 460 151 -309 48.66%
-
NP to SH -624 -536 -422 -111 210 -48 -436 26.91%
-
Tax Rate 212.20% - - -48.28% 57.64% 77.05% 623.73% -
Total Cost 129,099 90,012 55,907 27,910 140,776 85,843 36,567 131.32%
-
Net Worth 43,999 46,115 42,222 34,499 44,553 51,840 46,652 -3.81%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 43,999 46,115 42,222 34,499 44,553 51,840 46,652 -3.81%
NOSH 42,307 42,307 42,222 34,499 40,874 47,999 43,600 -1.98%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -0.44% -0.37% -0.45% 0.15% 0.33% 0.18% -0.85% -
ROE -1.42% -1.16% -1.00% -0.32% 0.47% -0.09% -0.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 303.82 211.97 131.82 81.02 345.53 179.15 83.16 136.65%
EPS -1.49 -1.28 -1.00 -0.26 0.50 -0.10 -1.00 30.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.09 1.00 1.00 1.09 1.08 1.07 -1.87%
Adjusted Per Share Value based on latest NOSH - 34,499
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.08 62.15 38.57 19.37 97.88 59.60 25.13 131.94%
EPS -0.43 -0.37 -0.29 -0.08 0.15 -0.03 -0.30 27.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3049 0.3196 0.2926 0.2391 0.3088 0.3593 0.3233 -3.82%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.42 0.45 0.48 0.58 0.51 0.37 0.37 -
P/RPS 0.14 0.21 0.36 0.72 0.15 0.21 0.44 -53.29%
P/EPS -28.48 -35.52 -48.03 -180.27 99.27 -370.00 -37.00 -15.97%
EY -3.51 -2.82 -2.08 -0.55 1.01 -0.27 -2.70 19.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.48 0.58 0.47 0.34 0.35 9.28%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 23/11/07 28/08/07 25/05/07 14/02/07 30/11/06 08/09/06 -
Price 0.43 0.45 0.45 0.52 0.65 0.49 0.32 -
P/RPS 0.14 0.21 0.34 0.64 0.19 0.27 0.38 -48.51%
P/EPS -29.15 -35.52 -45.02 -161.62 126.52 -490.00 -32.00 -6.01%
EY -3.43 -2.82 -2.22 -0.62 0.79 -0.20 -3.13 6.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.45 0.52 0.60 0.45 0.30 23.08%

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