[MESB] QoQ TTM Result on 31-Dec-2007

Stock
[MESB] MESB BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007
Profit Trend
QoQ- -124.46%
YoY- -387.56%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 120,894 120,152 120,861 128,538 132,443 148,159 136,979 -7.96%
PBT 3,330 1,549 732 500 355 756 864 145.21%
Tax -1,880 -1,341 -1,398 -1,061 -380 -236 -283 252.16%
NP 1,450 208 -666 -561 -25 520 581 83.68%
-
NP to SH 541 -176 -804 -624 -278 231 246 68.86%
-
Tax Rate 56.46% 86.57% 190.98% 212.20% 107.04% 31.22% 32.75% -
Total Cost 119,444 119,944 121,527 129,099 132,468 147,639 136,398 -8.44%
-
Net Worth 44,024 43,314 42,880 42,307 45,780 35,000 34,499 17.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 44,024 43,314 42,880 42,307 45,780 35,000 34,499 17.59%
NOSH 41,927 42,052 42,039 42,307 41,999 35,000 34,499 13.84%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.20% 0.17% -0.55% -0.44% -0.02% 0.35% 0.42% -
ROE 1.23% -0.41% -1.87% -1.47% -0.61% 0.66% 0.71% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 288.34 285.72 287.49 303.82 315.34 423.31 397.04 -19.15%
EPS 1.29 -0.42 -1.91 -1.47 -0.66 0.66 0.71 48.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.03 1.02 1.00 1.09 1.00 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 42,307
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.78 83.27 83.76 89.08 91.79 102.68 94.93 -7.97%
EPS 0.37 -0.12 -0.56 -0.43 -0.19 0.16 0.17 67.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3051 0.3002 0.2972 0.2932 0.3173 0.2426 0.2391 17.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.35 0.43 0.42 0.42 0.45 0.48 0.58 -
P/RPS 0.12 0.15 0.15 0.14 0.14 0.11 0.15 -13.78%
P/EPS 27.13 -102.74 -21.96 -28.48 -67.99 72.73 81.34 -51.80%
EY 3.69 -0.97 -4.55 -3.51 -1.47 1.38 1.23 107.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.41 0.42 0.41 0.48 0.58 -31.26%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 28/05/08 29/02/08 23/11/07 28/08/07 25/05/07 -
Price 0.35 0.34 0.45 0.43 0.45 0.45 0.52 -
P/RPS 0.12 0.12 0.16 0.14 0.14 0.11 0.13 -5.18%
P/EPS 27.13 -81.24 -23.53 -29.15 -67.99 68.18 72.93 -48.18%
EY 3.69 -1.23 -4.25 -3.43 -1.47 1.47 1.37 93.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.44 0.43 0.41 0.45 0.52 -26.09%

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