[MESB] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MESB] MESB BHD
Announcement Date
08-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 121.77%
YoY- 160.03%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 136,979 128,759 114,247 85,915 83,656 78,418 94,965 27.69%
PBT 864 1,086 4,452 4,349 3,127 1,517 738 11.09%
Tax -283 -626 -1,257 -1,497 -1,755 -1,821 -4,934 -85.15%
NP 581 460 3,195 2,852 1,372 -304 -4,196 -
-
NP to SH 246 217 2,882 2,577 1,162 -452 -4,223 -
-
Tax Rate 32.75% 57.64% 28.23% 34.42% 56.12% 120.04% 668.56% -
Total Cost 136,398 128,299 111,052 83,063 82,284 78,722 99,161 23.70%
-
Net Worth 34,499 41,294 43,111 45,245 52,733 42,002 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 34,499 41,294 43,111 45,245 52,733 42,002 0 -
NOSH 34,499 41,294 43,111 42,285 46,666 42,002 41,363 -11.40%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.42% 0.36% 2.80% 3.32% 1.64% -0.39% -4.42% -
ROE 0.71% 0.53% 6.69% 5.70% 2.20% -1.08% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 397.04 311.81 265.01 203.18 179.26 186.70 229.59 44.12%
EPS 0.71 0.53 6.69 6.09 2.49 -1.08 -10.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.07 1.13 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 42,285
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 94.93 89.23 79.18 59.54 57.98 54.35 65.81 27.69%
EPS 0.17 0.15 2.00 1.79 0.81 -0.31 -2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2391 0.2862 0.2988 0.3136 0.3655 0.2911 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.58 0.51 0.37 0.37 0.40 0.35 0.56 -
P/RPS 0.15 0.16 0.14 0.18 0.22 0.19 0.24 -26.92%
P/EPS 81.34 97.05 5.53 6.07 16.06 -32.52 -5.49 -
EY 1.23 1.03 18.07 16.47 6.23 -3.07 -18.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.37 0.35 0.35 0.35 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 14/02/07 30/11/06 08/09/06 16/06/06 24/02/06 25/11/05 -
Price 0.52 0.65 0.49 0.32 0.37 0.49 0.52 -
P/RPS 0.13 0.21 0.18 0.16 0.21 0.26 0.23 -31.66%
P/EPS 72.93 123.69 7.33 5.25 14.86 -45.53 -5.09 -
EY 1.37 0.81 13.64 19.04 6.73 -2.20 -19.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.49 0.30 0.33 0.49 0.00 -

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