[MESB] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[MESB] MESB BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 78.11%
YoY- -176.19%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 105,540 104,422 120,894 120,152 120,861 128,538 132,443 -14.03%
PBT 3,798 3,021 3,330 1,549 732 500 355 384.83%
Tax -1,636 -1,406 -1,880 -1,341 -1,398 -1,061 -380 164.41%
NP 2,162 1,615 1,450 208 -666 -561 -25 -
-
NP to SH 1,113 449 541 -176 -804 -624 -278 -
-
Tax Rate 43.08% 46.54% 56.46% 86.57% 190.98% 212.20% 107.04% -
Total Cost 103,378 102,807 119,444 119,944 121,527 129,099 132,468 -15.22%
-
Net Worth 44,197 43,166 44,024 43,314 42,880 42,307 45,780 -2.31%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 44,197 43,166 44,024 43,314 42,880 42,307 45,780 -2.31%
NOSH 42,093 41,111 41,927 42,052 42,039 42,307 41,999 0.14%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.05% 1.55% 1.20% 0.17% -0.55% -0.44% -0.02% -
ROE 2.52% 1.04% 1.23% -0.41% -1.87% -1.47% -0.61% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 250.73 254.00 288.34 285.72 287.49 303.82 315.34 -14.16%
EPS 2.64 1.09 1.29 -0.42 -1.91 -1.47 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.05 1.03 1.02 1.00 1.09 -2.45%
Adjusted Per Share Value based on latest NOSH - 42,052
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 73.14 72.37 83.78 83.27 83.76 89.08 91.79 -14.03%
EPS 0.77 0.31 0.37 -0.12 -0.56 -0.43 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3063 0.2992 0.3051 0.3002 0.2972 0.2932 0.3173 -2.32%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.23 0.30 0.35 0.43 0.42 0.42 0.45 -
P/RPS 0.09 0.12 0.12 0.15 0.15 0.14 0.14 -25.49%
P/EPS 8.70 27.47 27.13 -102.74 -21.96 -28.48 -67.99 -
EY 11.50 3.64 3.69 -0.97 -4.55 -3.51 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.29 0.33 0.42 0.41 0.42 0.41 -33.94%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 25/02/09 26/11/08 28/08/08 28/05/08 29/02/08 23/11/07 -
Price 0.24 0.23 0.35 0.34 0.45 0.43 0.45 -
P/RPS 0.10 0.09 0.12 0.12 0.16 0.14 0.14 -20.07%
P/EPS 9.08 21.06 27.13 -81.24 -23.53 -29.15 -67.99 -
EY 11.02 4.75 3.69 -1.23 -4.25 -3.43 -1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.33 0.33 0.44 0.43 0.41 -31.95%

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