[MESB] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[MESB] MESB BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 35.65%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 128,562 141,236 77,877 61,218 18,660 22,942 50,721 13.68%
PBT 3,447 1,086 1,638 2,017 -3,493 -8,352 4,797 -4.45%
Tax -1,885 -626 -1,845 -4,297 -50 -17 -320 27.70%
NP 1,562 460 -207 -2,280 -3,543 -8,369 4,477 -13.51%
-
NP to SH 268 210 -207 -2,280 -3,543 -8,369 4,477 -32.17%
-
Tax Rate 54.69% 57.64% 112.64% 213.04% - - 6.67% -
Total Cost 127,000 140,776 78,084 63,498 22,203 31,311 46,244 14.94%
-
Net Worth 43,968 44,553 47,736 5,259 46,386 50,012 58,413 -3.84%
Dividend
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - 800 -
Div Payout % - - - - - - 17.87% -
Equity
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 43,968 44,553 47,736 5,259 46,386 50,012 58,413 -3.84%
NOSH 41,875 40,874 42,244 4,781 39,988 40,009 40,008 0.63%
Ratio Analysis
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.21% 0.33% -0.27% -3.72% -18.99% -36.48% 8.83% -
ROE 0.61% 0.47% -0.43% -43.35% -7.64% -16.73% 7.66% -
Per Share
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 307.01 345.53 184.35 1,280.22 46.66 57.34 126.77 12.97%
EPS 0.64 0.50 -0.49 -5.70 -8.86 -20.92 11.19 -32.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.05 1.09 1.13 1.10 1.16 1.25 1.46 -4.44%
Adjusted Per Share Value based on latest NOSH - 40,034
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 89.10 97.88 53.97 42.43 12.93 15.90 35.15 13.68%
EPS 0.19 0.15 -0.14 -1.58 -2.46 -5.80 3.10 -31.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
NAPS 0.3047 0.3088 0.3308 0.0365 0.3215 0.3466 0.4048 -3.84%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/03/09 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.23 0.51 0.35 0.77 1.31 1.70 2.36 -
P/RPS 0.07 0.15 0.19 0.06 2.81 2.96 1.86 -36.38%
P/EPS 35.94 99.27 -71.43 -1.61 -14.79 -8.13 21.09 7.62%
EY 2.78 1.01 -1.40 -61.92 -6.76 -12.30 4.74 -7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 0.22 0.47 0.31 0.70 1.13 1.36 1.62 -24.06%
Price Multiplier on Announcement Date
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/05/09 14/02/07 24/02/06 24/02/05 27/02/04 24/02/03 25/02/02 -
Price 0.24 0.65 0.49 0.73 1.53 1.79 2.09 -
P/RPS 0.08 0.19 0.27 0.06 3.28 3.12 1.65 -34.11%
P/EPS 37.50 126.52 -100.00 -1.53 -17.27 -8.56 18.68 10.08%
EY 2.67 0.79 -1.00 -65.32 -5.79 -11.69 5.35 -9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
P/NAPS 0.23 0.60 0.43 0.66 1.32 1.43 1.43 -22.27%

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