[MESB] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[MESB] MESB BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -87.3%
YoY- -99.86%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 133,791 128,167 107,082 96,197 86,296 85,544 86,119 34.03%
PBT 2,241 4,166 1,704 773 1,496 2,827 2,565 -8.58%
Tax -1,126 -1,417 -601 -977 -1,720 -1,742 -1,574 -19.96%
NP 1,115 2,749 1,103 -204 -224 1,085 991 8.15%
-
NP to SH 1,233 2,867 1,335 16 126 1,450 1,250 -0.90%
-
Tax Rate 50.25% 34.01% 35.27% 126.39% 114.97% 61.62% 61.36% -
Total Cost 132,676 125,418 105,979 96,401 86,520 84,459 85,128 34.31%
-
Net Worth 83,702 84,805 83,949 83,145 81,768 81,808 41,789 58.69%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 83,702 84,805 83,949 83,145 81,768 81,808 41,789 58.69%
NOSH 42,061 41,983 41,974 42,205 41,718 41,953 41,789 0.43%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.83% 2.14% 1.03% -0.21% -0.26% 1.27% 1.15% -
ROE 1.47% 3.38% 1.59% 0.02% 0.15% 1.77% 2.99% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 318.08 305.28 255.11 227.92 206.85 203.90 206.08 33.45%
EPS 2.93 6.83 3.18 0.04 0.30 3.46 2.99 -1.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 2.02 2.00 1.97 1.96 1.95 1.00 58.01%
Adjusted Per Share Value based on latest NOSH - 42,205
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 92.72 88.82 74.21 66.67 59.81 59.28 59.68 34.03%
EPS 0.85 1.99 0.93 0.01 0.09 1.00 0.87 -1.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5801 0.5877 0.5818 0.5762 0.5667 0.567 0.2896 58.70%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.64 0.62 0.74 0.84 0.81 0.88 0.79 -
P/RPS 0.20 0.20 0.29 0.37 0.39 0.43 0.38 -34.73%
P/EPS 21.83 9.08 23.27 2,215.81 268.19 25.46 26.41 -11.89%
EY 4.58 11.01 4.30 0.05 0.37 3.93 3.79 13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.37 0.43 0.41 0.45 0.79 -45.16%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 30/08/16 31/05/16 29/02/16 30/11/15 25/08/15 29/05/15 -
Price 0.68 0.665 0.655 0.76 0.82 0.87 0.94 -
P/RPS 0.21 0.22 0.26 0.33 0.40 0.43 0.46 -40.62%
P/EPS 23.20 9.74 20.59 2,004.78 271.50 25.17 31.43 -18.27%
EY 4.31 10.27 4.86 0.05 0.37 3.97 3.18 22.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.33 0.39 0.42 0.45 0.94 -49.14%

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