[MESB] QoQ Quarter Result on 31-Dec-2000 [#4]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -92.36%
YoY- -75.87%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 8,610 7,641 21,809 12,910 13,555 7,310 10,786 -13.93%
PBT 3,003 -653 2,188 342 2,481 166 736 155.12%
Tax 336 653 -673 -183 -399 -383 -271 -
NP 3,339 0 1,515 159 2,082 -217 465 271.75%
-
NP to SH 3,339 -604 1,515 159 2,082 -217 465 271.75%
-
Tax Rate -11.19% - 30.76% 53.51% 16.08% 230.72% 36.82% -
Total Cost 5,271 7,641 20,294 12,751 11,473 7,527 10,321 -36.08%
-
Net Worth 58,782 55,599 55,963 54,059 55,546 53,848 54,116 5.66%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 1,987 - - - -
Div Payout % - - - 1,250.00% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 58,782 55,599 55,963 54,059 55,546 53,848 54,116 5.66%
NOSH 39,988 40,000 39,973 39,749 39,961 40,185 40,086 -0.16%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 38.78% 0.00% 6.95% 1.23% 15.36% -2.97% 4.31% -
ROE 5.68% -1.09% 2.71% 0.29% 3.75% -0.40% 0.86% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 21.53 19.10 54.56 32.48 33.92 18.19 26.91 -13.80%
EPS 8.35 -1.51 3.79 0.40 5.21 -0.54 1.16 272.36%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.47 1.39 1.40 1.36 1.39 1.34 1.35 5.83%
Adjusted Per Share Value based on latest NOSH - 39,749
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 5.97 5.30 15.11 8.95 9.39 5.07 7.47 -13.86%
EPS 2.31 -0.42 1.05 0.11 1.44 -0.15 0.32 273.06%
DPS 0.00 0.00 0.00 1.38 0.00 0.00 0.00 -
NAPS 0.4074 0.3853 0.3878 0.3747 0.385 0.3732 0.375 5.67%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.19 1.36 1.42 2.10 2.06 2.50 3.96 -
P/RPS 10.17 7.12 2.60 6.47 6.07 13.74 14.72 -21.83%
P/EPS 26.23 -90.07 37.47 525.00 39.54 -462.96 341.38 -81.89%
EY 3.81 -1.11 2.67 0.19 2.53 -0.22 0.29 455.90%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 1.49 0.98 1.01 1.54 1.48 1.87 2.93 -36.26%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/10/01 23/07/01 29/05/01 26/02/01 23/10/00 24/07/00 22/05/00 -
Price 1.90 1.87 1.31 1.60 2.36 2.60 3.26 -
P/RPS 8.82 9.79 2.40 4.93 6.96 14.29 12.12 -19.07%
P/EPS 22.75 -123.84 34.56 400.00 45.30 -481.48 281.03 -81.25%
EY 4.39 -0.81 2.89 0.25 2.21 -0.21 0.36 428.98%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 1.29 1.35 0.94 1.18 1.70 1.94 2.41 -34.05%

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