[MESB] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MESB] MESB BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -6.1%
YoY- -91.04%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 120,861 128,538 132,443 148,159 136,979 128,759 114,247 3.81%
PBT 732 500 355 756 864 1,086 4,452 -69.95%
Tax -1,398 -1,061 -380 -236 -283 -626 -1,257 7.33%
NP -666 -561 -25 520 581 460 3,195 -
-
NP to SH -804 -624 -278 231 246 217 2,882 -
-
Tax Rate 190.98% 212.20% 107.04% 31.22% 32.75% 57.64% 28.23% -
Total Cost 121,527 129,099 132,468 147,639 136,398 128,299 111,052 6.18%
-
Net Worth 42,880 42,307 45,780 35,000 34,499 41,294 43,111 -0.35%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 42,880 42,307 45,780 35,000 34,499 41,294 43,111 -0.35%
NOSH 42,039 42,307 41,999 35,000 34,499 41,294 43,111 -1.66%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -0.55% -0.44% -0.02% 0.35% 0.42% 0.36% 2.80% -
ROE -1.87% -1.47% -0.61% 0.66% 0.71% 0.53% 6.69% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 287.49 303.82 315.34 423.31 397.04 311.81 265.01 5.57%
EPS -1.91 -1.47 -0.66 0.66 0.71 0.53 6.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 1.09 1.00 1.00 1.00 1.00 1.32%
Adjusted Per Share Value based on latest NOSH - 35,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 83.76 89.08 91.79 102.68 94.93 89.23 79.18 3.81%
EPS -0.56 -0.43 -0.19 0.16 0.17 0.15 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2972 0.2932 0.3173 0.2426 0.2391 0.2862 0.2988 -0.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.42 0.42 0.45 0.48 0.58 0.51 0.37 -
P/RPS 0.15 0.14 0.14 0.11 0.15 0.16 0.14 4.70%
P/EPS -21.96 -28.48 -67.99 72.73 81.34 97.05 5.53 -
EY -4.55 -3.51 -1.47 1.38 1.23 1.03 18.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.41 0.48 0.58 0.51 0.37 7.07%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 23/11/07 28/08/07 25/05/07 14/02/07 30/11/06 -
Price 0.45 0.43 0.45 0.45 0.52 0.65 0.49 -
P/RPS 0.16 0.14 0.14 0.11 0.13 0.21 0.18 -7.54%
P/EPS -23.53 -29.15 -67.99 68.18 72.93 123.69 7.33 -
EY -4.25 -3.43 -1.47 1.47 1.37 0.81 13.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.41 0.45 0.52 0.65 0.49 -6.91%

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