[MESB] QoQ TTM Result on 31-Mar-2003 [#1]

Announcement Date
22-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -11.09%
YoY- -553.91%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 18,658 15,624 17,140 18,862 22,941 32,459 36,230 -35.67%
PBT -3,493 -6,488 -7,939 -9,305 -8,352 -4,776 1,149 -
Tax -49 -17 -17 9 -16 -56 280 -
NP -3,542 -6,505 -7,956 -9,296 -8,368 -4,832 1,429 -
-
NP to SH -3,542 -6,505 -7,956 -9,296 -8,368 -4,832 1,429 -
-
Tax Rate - - - - - - -24.37% -
Total Cost 22,200 22,129 25,096 28,158 31,309 37,291 34,801 -25.83%
-
Net Worth 46,517 46,799 48,413 47,946 50,015 53,181 55,954 -11.55%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 796 796 -
Div Payout % - - - - - 0.00% 55.74% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 46,517 46,799 48,413 47,946 50,015 53,181 55,954 -11.55%
NOSH 40,101 39,999 40,344 39,955 40,012 39,986 39,967 0.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -18.98% -41.63% -46.42% -49.28% -36.48% -14.89% 3.94% -
ROE -7.61% -13.90% -16.43% -19.39% -16.73% -9.09% 2.55% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.53 39.06 42.48 47.21 57.33 81.18 90.65 -35.81%
EPS -8.83 -16.26 -19.72 -23.27 -20.91 -12.08 3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 1.16 1.17 1.20 1.20 1.25 1.33 1.40 -11.75%
Adjusted Per Share Value based on latest NOSH - 39,955
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.93 10.83 11.88 13.07 15.90 22.49 25.11 -35.67%
EPS -2.45 -4.51 -5.51 -6.44 -5.80 -3.35 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.55 -
NAPS 0.3224 0.3243 0.3355 0.3323 0.3466 0.3686 0.3878 -11.55%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.31 1.15 1.02 1.10 1.70 1.93 2.08 -
P/RPS 2.82 2.94 2.40 2.33 2.97 2.38 2.29 14.84%
P/EPS -14.83 -7.07 -5.17 -4.73 -8.13 -15.97 58.17 -
EY -6.74 -14.14 -19.33 -21.15 -12.30 -6.26 1.72 -
DY 0.00 0.00 0.00 0.00 0.00 1.04 0.96 -
P/NAPS 1.13 0.98 0.85 0.92 1.36 1.45 1.49 -16.79%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 23/10/03 25/07/03 22/04/03 24/02/03 28/10/02 31/07/02 -
Price 1.53 1.21 1.17 0.90 1.79 1.87 2.04 -
P/RPS 3.29 3.10 2.75 1.91 3.12 2.30 2.25 28.73%
P/EPS -17.32 -7.44 -5.93 -3.87 -8.56 -15.47 57.06 -
EY -5.77 -13.44 -16.85 -25.85 -11.68 -6.46 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 1.07 0.98 -
P/NAPS 1.32 1.03 0.97 0.75 1.43 1.41 1.46 -6.48%

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