[MESB] QoQ TTM Result on 31-Mar-2008

Stock
[MESB] MESB BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008
Profit Trend
QoQ- -28.85%
YoY- -426.83%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 104,422 120,894 120,152 120,861 128,538 132,443 148,159 -20.71%
PBT 3,021 3,330 1,549 732 500 355 756 150.76%
Tax -1,406 -1,880 -1,341 -1,398 -1,061 -380 -236 226.86%
NP 1,615 1,450 208 -666 -561 -25 520 112.13%
-
NP to SH 449 541 -176 -804 -624 -278 231 55.43%
-
Tax Rate 46.54% 56.46% 86.57% 190.98% 212.20% 107.04% 31.22% -
Total Cost 102,807 119,444 119,944 121,527 129,099 132,468 147,639 -21.35%
-
Net Worth 43,166 44,024 43,314 42,880 42,307 45,780 35,000 14.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 43,166 44,024 43,314 42,880 42,307 45,780 35,000 14.93%
NOSH 41,111 41,927 42,052 42,039 42,307 41,999 35,000 11.27%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.55% 1.20% 0.17% -0.55% -0.44% -0.02% 0.35% -
ROE 1.04% 1.23% -0.41% -1.87% -1.47% -0.61% 0.66% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 254.00 288.34 285.72 287.49 303.82 315.34 423.31 -28.74%
EPS 1.09 1.29 -0.42 -1.91 -1.47 -0.66 0.66 39.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.03 1.02 1.00 1.09 1.00 3.29%
Adjusted Per Share Value based on latest NOSH - 42,039
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 72.37 83.78 83.27 83.76 89.08 91.79 102.68 -20.71%
EPS 0.31 0.37 -0.12 -0.56 -0.43 -0.19 0.16 55.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2992 0.3051 0.3002 0.2972 0.2932 0.3173 0.2426 14.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.30 0.35 0.43 0.42 0.42 0.45 0.48 -
P/RPS 0.12 0.12 0.15 0.15 0.14 0.14 0.11 5.94%
P/EPS 27.47 27.13 -102.74 -21.96 -28.48 -67.99 72.73 -47.59%
EY 3.64 3.69 -0.97 -4.55 -3.51 -1.47 1.38 90.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.42 0.41 0.42 0.41 0.48 -28.42%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 28/08/08 28/05/08 29/02/08 23/11/07 28/08/07 -
Price 0.23 0.35 0.34 0.45 0.43 0.45 0.45 -
P/RPS 0.09 0.12 0.12 0.16 0.14 0.14 0.11 -12.46%
P/EPS 21.06 27.13 -81.24 -23.53 -29.15 -67.99 68.18 -54.14%
EY 4.75 3.69 -1.23 -4.25 -3.43 -1.47 1.47 117.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.33 0.33 0.44 0.43 0.41 0.45 -37.80%

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