[MESB] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[MESB] MESB BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 503.01%
YoY- 208.83%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 23,588 20,989 22,591 25,817 21,900 17,704 18,115 19.22%
PBT 3,643 1,212 -440 3,141 -36 11,044 1,167 113.44%
Tax -329 -309 -220 -868 -644 894 -1,161 -56.82%
NP 3,314 903 -660 2,273 -680 11,938 6 6606.04%
-
NP to SH 3,314 834 -660 2,273 -564 11,563 105 896.62%
-
Tax Rate 9.03% 25.50% - 27.63% - -8.09% 99.49% -
Total Cost 20,274 20,086 23,251 23,544 22,580 5,766 18,109 7.81%
-
Net Worth 70,144 62,065 146,650 42,014 64,337 67,786 5,440 449.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 70,144 62,065 146,650 42,014 64,337 67,786 5,440 449.01%
NOSH 42,002 38,790 92,816 42,014 41,777 43,732 5,440 290.15%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.05% 4.30% -2.92% 8.80% -3.11% 67.43% 0.03% -
ROE 4.72% 1.34% -0.45% 5.41% -0.88% 17.06% 1.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.16 54.11 24.34 61.45 52.42 40.48 332.97 -69.44%
EPS 7.89 2.15 -1.27 5.59 -0.84 26.66 2.50 115.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.60 1.58 1.00 1.54 1.55 1.00 40.71%
Adjusted Per Share Value based on latest NOSH - 42,014
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.35 14.55 15.66 17.89 15.18 12.27 12.55 19.26%
EPS 2.30 0.58 -0.46 1.58 -0.39 8.01 0.07 923.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4861 0.4301 1.0163 0.2912 0.4459 0.4698 0.0377 449.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.69 0.62 0.48 0.47 0.47 0.31 0.35 -
P/RPS 1.23 1.15 1.97 0.76 0.90 0.77 0.11 399.31%
P/EPS 8.75 28.84 -67.50 8.69 -34.81 1.17 18.13 -38.44%
EY 11.43 3.47 -1.48 11.51 -2.87 85.29 5.51 62.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.30 0.47 0.31 0.20 0.35 11.11%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 29/05/13 26/02/13 27/11/12 27/08/12 31/05/12 -
Price 0.815 0.80 0.59 0.43 0.50 0.38 0.34 -
P/RPS 1.45 1.48 2.42 0.70 0.95 0.94 0.10 493.66%
P/EPS 10.33 37.21 -82.97 7.95 -37.04 1.44 17.62 -29.92%
EY 9.68 2.69 -1.21 12.58 -2.70 69.58 5.68 42.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.37 0.43 0.32 0.25 0.34 27.56%

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