[MESB] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[MESB] MESB BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -65.64%
YoY- 732.43%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 19,587 15,019 16,993 26,692 28,043 20,318 24,140 -12.99%
PBT 2,522 1,252 498 1,222 2,226 871 426 226.90%
Tax -636 -147 -1,179 -685 -673 -189 -479 20.78%
NP 1,886 1,105 -681 537 1,553 682 -53 -
-
NP to SH 1,442 806 -424 234 681 360 -181 -
-
Tax Rate 25.22% 11.74% 236.75% 56.06% 30.23% 21.70% 112.44% -
Total Cost 17,701 13,914 17,674 26,155 26,490 19,636 24,193 -18.78%
-
Net Worth 46,665 45,337 44,499 44,710 44,979 43,953 44,197 3.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 46,665 45,337 44,499 44,710 44,979 43,953 44,197 3.68%
NOSH 42,040 41,979 41,980 41,785 42,037 41,860 42,093 -0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.63% 7.36% -4.01% 2.01% 5.54% 3.36% -0.22% -
ROE 3.09% 1.78% -0.95% 0.52% 1.51% 0.82% -0.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 46.59 35.78 40.48 63.88 66.71 48.54 57.35 -12.92%
EPS 3.43 1.92 -1.01 0.56 1.62 0.86 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.08 1.06 1.07 1.07 1.05 1.05 3.77%
Adjusted Per Share Value based on latest NOSH - 41,785
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.57 10.41 11.78 18.50 19.43 14.08 16.73 -13.01%
EPS 1.00 0.56 -0.29 0.16 0.47 0.25 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3234 0.3142 0.3084 0.3099 0.3117 0.3046 0.3063 3.68%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.52 0.36 0.26 0.32 0.25 0.23 0.23 -
P/RPS 1.12 1.01 0.64 0.50 0.37 0.47 0.40 98.53%
P/EPS 15.16 18.75 -25.74 57.14 15.43 26.74 -53.49 -
EY 6.60 5.33 -3.88 1.75 6.48 3.74 -1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.25 0.30 0.23 0.22 0.22 65.79%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 23/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.27 0.32 0.23 0.40 0.45 0.23 0.24 -
P/RPS 0.58 0.89 0.57 0.63 0.67 0.47 0.42 23.98%
P/EPS 7.87 16.67 -22.77 71.43 27.78 26.74 -55.81 -
EY 12.70 6.00 -4.39 1.40 3.60 3.74 -1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.22 0.37 0.42 0.22 0.23 2.87%

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