[MESB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MESB] MESB BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 231.08%
YoY- 331.11%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 27,705 27,953 42,765 49,736 16,525 19,733 19,521 26.37%
PBT -300 29 428 599 -192 251 4,072 -
Tax 8 14 -119 -139 -39 -329 -905 -
NP -292 43 309 460 -231 -78 3,167 -
-
NP to SH -311 -111 258 388 -296 -140 3,167 -
-
Tax Rate - -48.28% 27.80% 23.21% - 131.08% 22.22% -
Total Cost 27,997 27,910 42,456 49,276 16,756 19,811 16,354 43.24%
-
Net Worth 35,000 34,499 41,294 46,560 45,245 52,733 47,462 -18.42%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 35,000 34,499 41,294 46,560 45,245 52,733 47,462 -18.42%
NOSH 35,000 34,499 41,294 43,111 42,285 46,666 42,002 -11.47%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -1.05% 0.15% 0.72% 0.92% -1.40% -0.40% 16.22% -
ROE -0.89% -0.32% 0.62% 0.83% -0.65% -0.27% 6.67% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 79.16 81.02 103.56 115.37 39.08 42.29 46.48 42.75%
EPS -0.74 -0.26 0.61 0.90 -0.70 -0.30 7.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.08 1.07 1.13 1.13 -7.84%
Adjusted Per Share Value based on latest NOSH - 43,111
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 19.20 19.37 29.64 34.47 11.45 13.68 13.53 26.36%
EPS -0.22 -0.08 0.18 0.27 -0.21 -0.10 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2426 0.2391 0.2862 0.3227 0.3136 0.3655 0.3289 -18.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.48 0.58 0.51 0.37 0.37 0.40 0.35 -
P/RPS 0.61 0.72 0.49 0.32 0.95 0.95 0.75 -12.90%
P/EPS -54.02 -180.27 81.63 41.11 -52.86 -133.33 4.64 -
EY -1.85 -0.55 1.23 2.43 -1.89 -0.75 21.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.51 0.34 0.35 0.35 0.31 33.94%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 14/02/07 30/11/06 08/09/06 16/06/06 24/02/06 -
Price 0.45 0.52 0.65 0.49 0.32 0.37 0.49 -
P/RPS 0.57 0.64 0.63 0.42 0.82 0.88 1.05 -33.52%
P/EPS -50.64 -161.62 104.04 54.44 -45.71 -123.33 6.50 -
EY -1.97 -0.62 0.96 1.84 -2.19 -0.81 15.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.65 0.45 0.30 0.33 0.43 3.08%

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