[MESB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[MESB] MESB BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 8.59%
YoY- -82.88%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 65,421 39,604 17,704 71,281 53,166 32,863 14,642 170.04%
PBT 14,149 11,008 11,044 4,074 2,906 1,589 136 2081.11%
Tax -618 250 894 -1,845 -684 -459 590 -
NP 13,531 11,258 11,938 2,229 2,222 1,130 726 596.75%
-
NP to SH 13,272 10,999 11,563 1,340 1,234 498 396 928.50%
-
Tax Rate 4.37% -2.27% -8.09% 45.29% 23.54% 28.89% -433.82% -
Total Cost 51,890 28,346 5,766 69,052 50,944 31,733 13,916 139.50%
-
Net Worth 41,999 64,675 67,786 24,643 53,305 52,729 42,127 -0.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 41,999 64,675 67,786 24,643 53,305 52,729 42,127 -0.20%
NOSH 41,999 41,996 43,732 19,252 41,972 41,848 42,127 -0.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.68% 28.43% 67.43% 3.13% 4.18% 3.44% 4.96% -
ROE 31.60% 17.01% 17.06% 5.44% 2.31% 0.94% 0.94% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 155.76 94.30 40.48 370.24 126.67 78.53 34.76 170.56%
EPS 31.41 25.82 26.66 6.96 2.94 1.19 0.32 1998.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.54 1.55 1.28 1.27 1.26 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 5,440
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.34 27.45 12.27 49.40 36.85 22.77 10.15 170.00%
EPS 9.20 7.62 8.01 0.93 0.86 0.35 0.27 939.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2911 0.4482 0.4698 0.1708 0.3694 0.3654 0.292 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.47 0.47 0.31 0.35 0.34 0.315 0.38 -
P/RPS 0.30 0.50 0.77 0.09 0.27 0.40 1.09 -57.52%
P/EPS 1.49 1.79 1.17 5.03 11.56 26.47 40.43 -88.81%
EY 67.23 55.72 85.29 19.89 8.65 3.78 2.47 795.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.20 0.27 0.27 0.25 0.38 15.14%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 27/08/12 31/05/12 29/02/12 22/11/11 23/08/11 -
Price 0.43 0.50 0.38 0.34 0.33 0.32 0.33 -
P/RPS 0.28 0.53 0.94 0.09 0.26 0.41 0.95 -55.54%
P/EPS 1.36 1.91 1.44 4.89 11.22 26.89 35.11 -88.43%
EY 73.49 52.38 69.58 20.47 8.91 3.72 2.85 764.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.25 0.27 0.26 0.25 0.33 19.20%

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