[MESB] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MESB] MESB BHD
Announcement Date
16-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 357.08%
YoY- 136.0%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 128,759 114,247 85,915 83,656 78,418 94,965 84,902 31.89%
PBT 1,086 4,452 4,349 3,127 1,517 738 695 34.54%
Tax -626 -1,257 -1,497 -1,755 -1,821 -4,934 -4,988 -74.83%
NP 460 3,195 2,852 1,372 -304 -4,196 -4,293 -
-
NP to SH 217 2,882 2,577 1,162 -452 -4,223 -4,293 -
-
Tax Rate 57.64% 28.23% 34.42% 56.12% 120.04% 668.56% 717.70% -
Total Cost 128,299 111,052 83,063 82,284 78,722 99,161 89,195 27.34%
-
Net Worth 41,294 43,111 45,245 52,733 42,002 0 16,395 84.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,294 43,111 45,245 52,733 42,002 0 16,395 84.80%
NOSH 41,294 43,111 42,285 46,666 42,002 41,363 42,039 -1.18%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.36% 2.80% 3.32% 1.64% -0.39% -4.42% -5.06% -
ROE 0.53% 6.69% 5.70% 2.20% -1.08% 0.00% -26.18% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 311.81 265.01 203.18 179.26 186.70 229.59 201.96 33.47%
EPS 0.53 6.69 6.09 2.49 -1.08 -10.21 -10.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.07 1.13 1.00 0.00 0.39 87.01%
Adjusted Per Share Value based on latest NOSH - 46,666
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 89.23 79.18 59.54 57.98 54.35 65.81 58.84 31.89%
EPS 0.15 2.00 1.79 0.81 -0.31 -2.93 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2862 0.2988 0.3136 0.3655 0.2911 0.00 0.1136 84.84%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.37 0.37 0.40 0.35 0.56 0.61 -
P/RPS 0.16 0.14 0.18 0.22 0.19 0.24 0.30 -34.15%
P/EPS 97.05 5.53 6.07 16.06 -32.52 -5.49 -5.97 -
EY 1.03 18.07 16.47 6.23 -3.07 -18.23 -16.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.37 0.35 0.35 0.35 0.00 1.56 -52.44%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 30/11/06 08/09/06 16/06/06 24/02/06 25/11/05 26/08/05 -
Price 0.65 0.49 0.32 0.37 0.49 0.52 0.58 -
P/RPS 0.21 0.18 0.16 0.21 0.26 0.23 0.29 -19.31%
P/EPS 123.69 7.33 5.25 14.86 -45.53 -5.09 -5.68 -
EY 0.81 13.64 19.04 6.73 -2.20 -19.63 -17.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.49 0.30 0.33 0.49 0.00 1.49 -42.39%

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