[MESB] QoQ TTM Result on 30-Sep-2017

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017
Profit Trend
QoQ- -207.62%
YoY- -476.48%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 145,960 140,038 134,573 135,409 138,339 135,224 137,610 4.01%
PBT -4,085 -5,238 -6,185 -4,203 -911 -1,790 3,674 -
Tax -727 -669 -202 -439 -598 -839 -1,640 -41.94%
NP -4,812 -5,907 -6,387 -4,642 -1,509 -2,629 2,034 -
-
NP to SH -4,812 -5,907 -6,387 -4,642 -1,509 -2,629 2,152 -
-
Tax Rate - - - - - - 44.64% -
Total Cost 150,772 145,945 140,960 140,051 139,848 137,853 135,576 7.36%
-
Net Worth 82,092 84,356 87,633 78,991 83,508 81,432 84,882 -2.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 82,092 84,356 87,633 78,991 83,508 81,432 84,882 -2.20%
NOSH 81,900 81,900 81,900 42,016 41,964 41,975 42,020 56.22%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -3.30% -4.22% -4.75% -3.43% -1.09% -1.94% 1.48% -
ROE -5.86% -7.00% -7.29% -5.88% -1.81% -3.23% 2.54% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 190.25 170.99 164.31 322.27 329.66 322.15 327.48 -30.44%
EPS -6.27 -7.21 -7.80 -11.05 -3.60 -6.26 5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 1.07 1.88 1.99 1.94 2.02 -34.60%
Adjusted Per Share Value based on latest NOSH - 42,016
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 101.15 97.05 93.26 93.84 95.87 93.71 95.37 4.01%
EPS -3.33 -4.09 -4.43 -3.22 -1.05 -1.82 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5689 0.5846 0.6073 0.5474 0.5787 0.5644 0.5883 -2.21%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.29 0.39 0.54 1.00 0.80 0.65 0.62 -
P/RPS 0.15 0.23 0.33 0.31 0.24 0.20 0.19 -14.61%
P/EPS -4.62 -5.41 -6.92 -9.05 -22.25 -10.38 12.11 -
EY -21.63 -18.49 -14.44 -11.05 -4.49 -9.64 8.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.38 0.50 0.53 0.40 0.34 0.31 -8.82%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 28/02/18 29/11/17 28/08/17 29/05/17 27/02/17 -
Price 0.285 0.29 0.39 1.02 0.865 0.795 0.615 -
P/RPS 0.15 0.17 0.24 0.32 0.26 0.25 0.19 -14.61%
P/EPS -4.54 -4.02 -5.00 -9.23 -24.06 -12.69 12.01 -
EY -22.01 -24.87 -20.00 -10.83 -4.16 -7.88 8.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.36 0.54 0.43 0.41 0.30 -6.80%

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