[MESB] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[MESB] MESB BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -74.24%
YoY- -92.93%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 17,704 18,115 20,303 18,221 14,642 14,847 19,710 -6.91%
PBT 11,044 1,167 1,317 1,453 136 83 -179 -
Tax 894 -1,161 -225 -1,049 590 -718 -345 -
NP 11,938 6 1,092 404 726 -635 -524 -
-
NP to SH 11,563 105 736 102 396 6,442 -864 -
-
Tax Rate -8.09% 99.49% 17.08% 72.20% -433.82% 865.06% - -
Total Cost 5,766 18,109 19,211 17,817 13,916 15,482 20,234 -56.72%
-
Net Worth 67,786 5,440 53,412 53,549 42,127 41,997 45,716 30.06%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 67,786 5,440 53,412 53,549 42,127 41,997 45,716 30.06%
NOSH 43,732 5,440 42,057 42,500 42,127 41,997 41,941 2.82%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 67.43% 0.03% 5.38% 2.22% 4.96% -4.28% -2.66% -
ROE 17.06% 1.93% 1.38% 0.19% 0.94% 15.34% -1.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.48 332.97 48.27 42.87 34.76 35.35 46.99 -9.47%
EPS 26.66 2.50 1.75 0.24 0.32 -1.51 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.00 1.27 1.26 1.00 1.00 1.09 26.48%
Adjusted Per Share Value based on latest NOSH - 42,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.27 12.55 14.07 12.63 10.15 10.29 13.66 -6.91%
EPS 8.01 0.07 0.51 0.07 0.27 4.46 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4698 0.0377 0.3702 0.3711 0.292 0.2911 0.3168 30.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.31 0.35 0.34 0.315 0.38 0.33 0.33 -
P/RPS 0.77 0.11 0.70 0.73 1.09 0.93 0.70 6.56%
P/EPS 1.17 18.13 19.43 131.25 40.43 2.15 -16.02 -
EY 85.29 5.51 5.15 0.76 2.47 46.48 -6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.35 0.27 0.25 0.38 0.33 0.30 -23.70%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 31/05/12 29/02/12 22/11/11 23/08/11 30/05/11 28/02/11 -
Price 0.38 0.34 0.33 0.32 0.33 0.35 0.34 -
P/RPS 0.94 0.10 0.68 0.75 0.95 0.99 0.72 19.47%
P/EPS 1.44 17.62 18.86 133.33 35.11 2.28 -16.50 -
EY 69.58 5.68 5.30 0.75 2.85 43.83 -6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.26 0.25 0.33 0.35 0.31 -13.37%

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