[MESB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MESB] MESB BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 13.36%
YoY- -78.83%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 128,538 132,443 148,159 136,979 128,759 114,247 85,915 30.71%
PBT 500 355 756 864 1,086 4,452 4,349 -76.26%
Tax -1,061 -380 -236 -283 -626 -1,257 -1,497 -20.45%
NP -561 -25 520 581 460 3,195 2,852 -
-
NP to SH -624 -278 231 246 217 2,882 2,577 -
-
Tax Rate 212.20% 107.04% 31.22% 32.75% 57.64% 28.23% 34.42% -
Total Cost 129,099 132,468 147,639 136,398 128,299 111,052 83,063 34.06%
-
Net Worth 42,307 45,780 35,000 34,499 41,294 43,111 45,245 -4.36%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 42,307 45,780 35,000 34,499 41,294 43,111 45,245 -4.36%
NOSH 42,307 41,999 35,000 34,499 41,294 43,111 42,285 0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -0.44% -0.02% 0.35% 0.42% 0.36% 2.80% 3.32% -
ROE -1.47% -0.61% 0.66% 0.71% 0.53% 6.69% 5.70% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 303.82 315.34 423.31 397.04 311.81 265.01 203.18 30.66%
EPS -1.47 -0.66 0.66 0.71 0.53 6.69 6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.09 1.00 1.00 1.00 1.00 1.07 -4.39%
Adjusted Per Share Value based on latest NOSH - 34,499
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.08 91.79 102.68 94.93 89.23 79.18 59.54 30.71%
EPS -0.43 -0.19 0.16 0.17 0.15 2.00 1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2932 0.3173 0.2426 0.2391 0.2862 0.2988 0.3136 -4.37%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.42 0.45 0.48 0.58 0.51 0.37 0.37 -
P/RPS 0.14 0.14 0.11 0.15 0.16 0.14 0.18 -15.38%
P/EPS -28.48 -67.99 72.73 81.34 97.05 5.53 6.07 -
EY -3.51 -1.47 1.38 1.23 1.03 18.07 16.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.48 0.58 0.51 0.37 0.35 12.88%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 23/11/07 28/08/07 25/05/07 14/02/07 30/11/06 08/09/06 -
Price 0.43 0.45 0.45 0.52 0.65 0.49 0.32 -
P/RPS 0.14 0.14 0.11 0.13 0.21 0.18 0.16 -8.49%
P/EPS -29.15 -67.99 68.18 72.93 123.69 7.33 5.25 -
EY -3.43 -1.47 1.47 1.37 0.81 13.64 19.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.45 0.52 0.65 0.49 0.30 27.04%

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