[MESB] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[MESB] MESB BHD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -30.22%
YoY- -54.66%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 18,862 22,941 32,459 36,230 36,689 50,720 50,969 -48.48%
PBT -9,305 -8,352 -4,776 1,149 1,719 4,744 4,879 -
Tax 9 -16 -56 280 933 285 133 -83.42%
NP -9,296 -8,368 -4,832 1,429 2,652 5,029 5,012 -
-
NP to SH -9,296 -8,368 -4,832 1,429 2,048 4,425 4,408 -
-
Tax Rate - - - -24.37% -54.28% -6.01% -2.73% -
Total Cost 28,158 31,309 37,291 34,801 34,037 45,691 45,957 -27.88%
-
Net Worth 47,946 50,015 53,181 55,954 57,067 39,824 58,782 -12.71%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 796 796 796 796 1,987 -
Div Payout % - - 0.00% 55.74% 38.89% 18.00% 45.09% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 47,946 50,015 53,181 55,954 57,067 39,824 58,782 -12.71%
NOSH 39,955 40,012 39,986 39,967 39,907 39,824 39,988 -0.05%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -49.28% -36.48% -14.89% 3.94% 7.23% 9.92% 9.83% -
ROE -19.39% -16.73% -9.09% 2.55% 3.59% 11.11% 7.50% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 47.21 57.33 81.18 90.65 91.94 127.36 127.46 -48.45%
EPS -23.27 -20.91 -12.08 3.58 5.13 11.11 11.02 -
DPS 0.00 0.00 2.00 2.00 2.00 2.00 5.00 -
NAPS 1.20 1.25 1.33 1.40 1.43 1.00 1.47 -12.66%
Adjusted Per Share Value based on latest NOSH - 39,967
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.07 15.90 22.49 25.11 25.43 35.15 35.32 -48.48%
EPS -6.44 -5.80 -3.35 0.99 1.42 3.07 3.05 -
DPS 0.00 0.00 0.55 0.55 0.55 0.55 1.38 -
NAPS 0.3323 0.3466 0.3686 0.3878 0.3955 0.276 0.4074 -12.71%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.10 1.70 1.93 2.08 2.43 2.36 2.19 -
P/RPS 2.33 2.97 2.38 2.29 2.64 1.85 1.72 22.45%
P/EPS -4.73 -8.13 -15.97 58.17 47.35 21.24 19.87 -
EY -21.15 -12.30 -6.26 1.72 2.11 4.71 5.03 -
DY 0.00 0.00 1.04 0.96 0.82 0.85 2.28 -
P/NAPS 0.92 1.36 1.45 1.49 1.70 2.36 1.49 -27.51%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/04/03 24/02/03 28/10/02 31/07/02 29/04/02 25/02/02 30/10/01 -
Price 0.90 1.79 1.87 2.04 2.33 2.09 1.90 -
P/RPS 1.91 3.12 2.30 2.25 2.53 1.64 1.49 18.02%
P/EPS -3.87 -8.56 -15.47 57.06 45.40 18.81 17.24 -
EY -25.85 -11.68 -6.46 1.75 2.20 5.32 5.80 -
DY 0.00 0.00 1.07 0.98 0.86 0.96 2.63 -
P/NAPS 0.75 1.43 1.41 1.46 1.63 2.09 1.29 -30.36%

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