[MESB] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[MESB] MESB BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -12.28%
YoY- -595.0%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 113,601 136,582 118,689 125,758 149,878 147,852 188,315 -28.58%
PBT 4,762 11,155 -21,560 -21,443 -18,612 -26,091 5,429 -8.36%
Tax -1,625 -2,191 -1,358 -852 -1,245 -570 -1,336 13.93%
NP 3,137 8,964 -22,918 -22,295 -19,857 -26,661 4,093 -16.23%
-
NP to SH 3,137 8,964 -22,918 -22,295 -19,857 -26,661 4,093 -16.23%
-
Tax Rate 34.12% 19.64% - - - - 24.61% -
Total Cost 110,464 127,618 141,607 148,053 169,735 174,513 184,222 -28.86%
-
Net Worth 79,372 81,129 70,174 67,561 63,742 66,256 89,038 -7.36%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 79,372 81,129 70,174 67,561 63,742 66,256 89,038 -7.36%
NOSH 108,280 106,750 106,630 106,100 106,100 91,100 91,100 12.19%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.76% 6.56% -19.31% -17.73% -13.25% -18.03% 2.17% -
ROE 3.95% 11.05% -32.66% -33.00% -31.15% -40.24% 4.60% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 105.91 127.95 120.08 132.16 166.94 169.60 222.07 -38.93%
EPS 2.92 8.40 -23.19 -23.43 -22.12 -30.58 4.83 -28.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.76 0.71 0.71 0.71 0.76 1.05 -20.78%
Adjusted Per Share Value based on latest NOSH - 106,100
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 78.73 94.66 82.25 87.15 103.87 102.47 130.51 -28.58%
EPS 2.17 6.21 -15.88 -15.45 -13.76 -18.48 2.84 -16.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5501 0.5623 0.4863 0.4682 0.4418 0.4592 0.6171 -7.36%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.475 0.435 0.525 0.43 0.295 0.225 0.165 -
P/RPS 0.45 0.34 0.44 0.33 0.18 0.13 0.07 245.34%
P/EPS 16.24 5.18 -2.26 -1.84 -1.33 -0.74 3.42 182.24%
EY 6.16 19.30 -44.17 -54.49 -74.98 -135.92 29.25 -64.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.74 0.61 0.42 0.30 0.16 151.77%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 30/09/21 27/05/21 23/02/21 26/11/20 26/08/20 23/06/20 -
Price 0.53 0.475 0.455 0.51 0.475 0.225 0.225 -
P/RPS 0.50 0.37 0.38 0.39 0.28 0.13 0.10 192.11%
P/EPS 18.12 5.66 -1.96 -2.18 -2.15 -0.74 4.66 147.07%
EY 5.52 17.68 -50.96 -45.94 -46.56 -135.92 21.45 -59.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.64 0.72 0.67 0.30 0.21 127.20%

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