[MESB] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[MESB] MESB BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 57.32%
YoY- -115.28%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 63,877 34,252 147,852 127,478 85,971 32,226 233,866 -57.73%
PBT 4,436 3,365 -26,091 411 -212 -4,114 10,486 -43.49%
Tax -1,136 -676 -570 -866 -854 -1 -2,960 -47.03%
NP 3,300 2,689 -26,661 -455 -1,066 -4,115 7,526 -42.13%
-
NP to SH 3,300 2,689 -26,661 -455 -1,066 -4,115 7,526 -42.13%
-
Tax Rate 25.61% 20.09% - 210.71% - - 28.23% -
Total Cost 60,577 31,563 174,513 127,933 87,037 36,341 226,340 -58.30%
-
Net Worth 67,561 63,742 66,256 89,038 85,175 87,633 91,728 -18.36%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 67,561 63,742 66,256 89,038 85,175 87,633 91,728 -18.36%
NOSH 106,100 106,100 91,100 91,100 91,100 81,900 81,900 18.74%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.17% 7.85% -18.03% -0.36% -1.24% -12.77% 3.22% -
ROE 4.88% 4.22% -40.24% -0.51% -1.25% -4.70% 8.20% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 67.13 38.15 169.60 150.33 104.97 39.35 285.55 -61.74%
EPS 3.47 3.00 -30.58 -0.54 -1.29 -5.02 9.19 -47.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.76 1.05 1.04 1.07 1.12 -26.10%
Adjusted Per Share Value based on latest NOSH - 91,100
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 44.27 23.74 102.47 88.35 59.58 22.33 162.08 -57.73%
EPS 2.29 1.86 -18.48 -0.32 -0.74 -2.85 5.22 -42.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4682 0.4418 0.4592 0.6171 0.5903 0.6073 0.6357 -18.36%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.43 0.295 0.225 0.165 0.34 0.41 0.28 -
P/RPS 0.64 0.77 0.13 0.11 0.32 1.04 0.10 242.77%
P/EPS 12.40 9.85 -0.74 -30.75 -26.12 -8.16 3.05 153.65%
EY 8.07 10.15 -135.92 -3.25 -3.83 -12.25 32.82 -60.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.42 0.30 0.16 0.33 0.38 0.25 80.75%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 26/11/20 26/08/20 23/06/20 26/02/20 29/11/19 29/08/19 -
Price 0.51 0.475 0.225 0.225 0.29 0.385 0.29 -
P/RPS 0.76 1.25 0.13 0.15 0.28 0.98 0.10 284.18%
P/EPS 14.71 15.86 -0.74 -41.93 -22.28 -7.66 3.16 177.49%
EY 6.80 6.31 -135.92 -2.38 -4.49 -13.05 31.69 -63.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.30 0.21 0.28 0.36 0.26 96.59%

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