[MESB] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[MESB] MESB BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 621.57%
YoY- 185.19%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 21,900 17,704 18,115 20,303 18,221 14,642 14,847 29.48%
PBT -36 11,044 1,167 1,317 1,453 136 83 -
Tax -644 894 -1,161 -225 -1,049 590 -718 -6.97%
NP -680 11,938 6 1,092 404 726 -635 4.65%
-
NP to SH -564 11,563 105 736 102 396 6,442 -
-
Tax Rate - -8.09% 99.49% 17.08% 72.20% -433.82% 865.06% -
Total Cost 22,580 5,766 18,109 19,211 17,817 13,916 15,482 28.51%
-
Net Worth 64,337 67,786 5,440 53,412 53,549 42,127 41,997 32.78%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 64,337 67,786 5,440 53,412 53,549 42,127 41,997 32.78%
NOSH 41,777 43,732 5,440 42,057 42,500 42,127 41,997 -0.34%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -3.11% 67.43% 0.03% 5.38% 2.22% 4.96% -4.28% -
ROE -0.88% 17.06% 1.93% 1.38% 0.19% 0.94% 15.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 52.42 40.48 332.97 48.27 42.87 34.76 35.35 29.94%
EPS -0.84 26.66 2.50 1.75 0.24 0.32 -1.51 -32.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.55 1.00 1.27 1.26 1.00 1.00 33.25%
Adjusted Per Share Value based on latest NOSH - 42,057
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.18 12.27 12.55 14.07 12.63 10.15 10.29 29.49%
EPS -0.39 8.01 0.07 0.51 0.07 0.27 4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4459 0.4698 0.0377 0.3702 0.3711 0.292 0.2911 32.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.47 0.31 0.35 0.34 0.315 0.38 0.33 -
P/RPS 0.90 0.77 0.11 0.70 0.73 1.09 0.93 -2.15%
P/EPS -34.81 1.17 18.13 19.43 131.25 40.43 2.15 -
EY -2.87 85.29 5.51 5.15 0.76 2.47 46.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.20 0.35 0.27 0.25 0.38 0.33 -4.07%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 27/08/12 31/05/12 29/02/12 22/11/11 23/08/11 30/05/11 -
Price 0.50 0.38 0.34 0.33 0.32 0.33 0.35 -
P/RPS 0.95 0.94 0.10 0.68 0.75 0.95 0.99 -2.70%
P/EPS -37.04 1.44 17.62 18.86 133.33 35.11 2.28 -
EY -2.70 69.58 5.68 5.30 0.75 2.85 43.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.34 0.26 0.25 0.33 0.35 -5.78%

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