[MESB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MESB] MESB BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 11.84%
YoY- 168.25%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 148,159 136,979 128,759 114,247 85,915 83,656 78,418 53.00%
PBT 756 864 1,086 4,452 4,349 3,127 1,517 -37.22%
Tax -236 -283 -626 -1,257 -1,497 -1,755 -1,821 -74.48%
NP 520 581 460 3,195 2,852 1,372 -304 -
-
NP to SH 231 246 217 2,882 2,577 1,162 -452 -
-
Tax Rate 31.22% 32.75% 57.64% 28.23% 34.42% 56.12% 120.04% -
Total Cost 147,639 136,398 128,299 111,052 83,063 82,284 78,722 52.25%
-
Net Worth 35,000 34,499 41,294 43,111 45,245 52,733 42,002 -11.47%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 35,000 34,499 41,294 43,111 45,245 52,733 42,002 -11.47%
NOSH 35,000 34,499 41,294 43,111 42,285 46,666 42,002 -11.47%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.35% 0.42% 0.36% 2.80% 3.32% 1.64% -0.39% -
ROE 0.66% 0.71% 0.53% 6.69% 5.70% 2.20% -1.08% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 423.31 397.04 311.81 265.01 203.18 179.26 186.70 72.84%
EPS 0.66 0.71 0.53 6.69 6.09 2.49 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.07 1.13 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 43,111
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 102.68 94.93 89.23 79.18 59.54 57.98 54.35 53.00%
EPS 0.16 0.17 0.15 2.00 1.79 0.81 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2426 0.2391 0.2862 0.2988 0.3136 0.3655 0.2911 -11.47%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.48 0.58 0.51 0.37 0.37 0.40 0.35 -
P/RPS 0.11 0.15 0.16 0.14 0.18 0.22 0.19 -30.60%
P/EPS 72.73 81.34 97.05 5.53 6.07 16.06 -32.52 -
EY 1.38 1.23 1.03 18.07 16.47 6.23 -3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.51 0.37 0.35 0.35 0.35 23.50%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 14/02/07 30/11/06 08/09/06 16/06/06 24/02/06 -
Price 0.45 0.52 0.65 0.49 0.32 0.37 0.49 -
P/RPS 0.11 0.13 0.21 0.18 0.16 0.21 0.26 -43.73%
P/EPS 68.18 72.93 123.69 7.33 5.25 14.86 -45.53 -
EY 1.47 1.37 0.81 13.64 19.04 6.73 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.65 0.49 0.30 0.33 0.49 -5.53%

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