[MESB] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MESB] MESB BHD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 14.41%
YoY- -656.75%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 16,443 18,658 15,624 17,140 18,862 22,941 32,459 -36.42%
PBT -2,509 -3,493 -6,488 -7,939 -9,305 -8,352 -4,776 -34.86%
Tax -49 -49 -17 -17 9 -16 -56 -8.50%
NP -2,558 -3,542 -6,505 -7,956 -9,296 -8,368 -4,832 -34.53%
-
NP to SH -2,558 -3,542 -6,505 -7,956 -9,296 -8,368 -4,832 -34.53%
-
Tax Rate - - - - - - - -
Total Cost 19,001 22,200 22,129 25,096 28,158 31,309 37,291 -36.17%
-
Net Worth 45,487 46,517 46,799 48,413 47,946 50,015 53,181 -9.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - 796 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 45,487 46,517 46,799 48,413 47,946 50,015 53,181 -9.88%
NOSH 39,900 40,101 39,999 40,344 39,955 40,012 39,986 -0.14%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -15.56% -18.98% -41.63% -46.42% -49.28% -36.48% -14.89% -
ROE -5.62% -7.61% -13.90% -16.43% -19.39% -16.73% -9.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 41.21 46.53 39.06 42.48 47.21 57.33 81.18 -36.33%
EPS -6.41 -8.83 -16.26 -19.72 -23.27 -20.91 -12.08 -34.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.14 1.16 1.17 1.20 1.20 1.25 1.33 -9.75%
Adjusted Per Share Value based on latest NOSH - 40,344
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.40 12.93 10.83 11.88 13.07 15.90 22.49 -36.40%
EPS -1.77 -2.45 -4.51 -5.51 -6.44 -5.80 -3.35 -34.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
NAPS 0.3152 0.3224 0.3243 0.3355 0.3323 0.3466 0.3686 -9.89%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.38 1.31 1.15 1.02 1.10 1.70 1.93 -
P/RPS 3.35 2.82 2.94 2.40 2.33 2.97 2.38 25.57%
P/EPS -21.53 -14.83 -7.07 -5.17 -4.73 -8.13 -15.97 22.01%
EY -4.65 -6.74 -14.14 -19.33 -21.15 -12.30 -6.26 -17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
P/NAPS 1.21 1.13 0.98 0.85 0.92 1.36 1.45 -11.35%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/04/04 27/02/04 23/10/03 25/07/03 22/04/03 24/02/03 28/10/02 -
Price 1.39 1.53 1.21 1.17 0.90 1.79 1.87 -
P/RPS 3.37 3.29 3.10 2.75 1.91 3.12 2.30 28.97%
P/EPS -21.68 -17.32 -7.44 -5.93 -3.87 -8.56 -15.47 25.20%
EY -4.61 -5.77 -13.44 -16.85 -25.85 -11.68 -6.46 -20.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.07 -
P/NAPS 1.22 1.32 1.03 0.97 0.75 1.43 1.41 -9.19%

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