[MESB] QoQ TTM Result on 31-Dec-2017

Stock
[MESB] MESB BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017
Profit Trend
QoQ- -37.59%
YoY- -396.79%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 149,060 145,960 140,038 134,573 135,409 138,339 135,224 6.70%
PBT -3,263 -4,085 -5,238 -6,185 -4,203 -911 -1,790 49.17%
Tax -646 -727 -669 -202 -439 -598 -839 -15.97%
NP -3,909 -4,812 -5,907 -6,387 -4,642 -1,509 -2,629 30.24%
-
NP to SH -3,909 -4,812 -5,907 -6,387 -4,642 -1,509 -2,629 30.24%
-
Tax Rate - - - - - - - -
Total Cost 152,969 150,772 145,945 140,960 140,051 139,848 137,853 7.17%
-
Net Worth 84,356 82,092 84,356 87,633 78,991 83,508 81,432 2.37%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 84,356 82,092 84,356 87,633 78,991 83,508 81,432 2.37%
NOSH 81,900 81,900 81,900 81,900 42,016 41,964 41,975 56.08%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -2.62% -3.30% -4.22% -4.75% -3.43% -1.09% -1.94% -
ROE -4.63% -5.86% -7.00% -7.29% -5.88% -1.81% -3.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 182.00 190.25 170.99 164.31 322.27 329.66 322.15 -31.63%
EPS -4.77 -6.27 -7.21 -7.80 -11.05 -3.60 -6.26 -16.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.07 1.03 1.07 1.88 1.99 1.94 -34.40%
Adjusted Per Share Value based on latest NOSH - 81,900
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 103.30 101.15 97.05 93.26 93.84 95.87 93.71 6.70%
EPS -2.71 -3.33 -4.09 -4.43 -3.22 -1.05 -1.82 30.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5846 0.5689 0.5846 0.6073 0.5474 0.5787 0.5644 2.36%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.30 0.29 0.39 0.54 1.00 0.80 0.65 -
P/RPS 0.16 0.15 0.23 0.33 0.31 0.24 0.20 -13.81%
P/EPS -6.29 -4.62 -5.41 -6.92 -9.05 -22.25 -10.38 -28.36%
EY -15.91 -21.63 -18.49 -14.44 -11.05 -4.49 -9.64 39.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.38 0.50 0.53 0.40 0.34 -10.05%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 30/05/18 28/02/18 29/11/17 28/08/17 29/05/17 -
Price 0.22 0.285 0.29 0.39 1.02 0.865 0.795 -
P/RPS 0.12 0.15 0.17 0.24 0.32 0.26 0.25 -38.66%
P/EPS -4.61 -4.54 -4.02 -5.00 -9.23 -24.06 -12.69 -49.05%
EY -21.69 -22.01 -24.87 -20.00 -10.83 -4.16 -7.88 96.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.28 0.36 0.54 0.43 0.41 -35.95%

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