[MESB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MESB] MESB BHD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 53.27%
YoY- 19.76%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 72,516 57,522 10,152 18,318 29,922 58,900 36,190 12.27%
PBT 118 -5,546 -2,904 -3,292 -4,120 3,070 1,804 -36.51%
Tax -736 -1,384 0 -54 4,120 -1,248 -1,308 -9.13%
NP -618 -6,930 -2,904 -3,346 0 1,822 496 -
-
NP to SH -872 -6,930 -2,904 -3,346 -4,170 1,822 496 -
-
Tax Rate 623.73% - - - - 40.65% 72.51% -
Total Cost 73,134 64,452 13,056 21,664 29,922 57,078 35,694 12.69%
-
Net Worth 46,652 16,379 44,799 48,028 56,026 55,539 53,599 -2.28%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 46,652 16,379 44,799 48,028 56,026 55,539 53,599 -2.28%
NOSH 43,600 42,000 39,999 40,023 40,019 39,956 39,999 1.44%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.85% -12.05% -28.61% -18.27% 0.00% 3.09% 1.37% -
ROE -1.87% -42.31% -6.48% -6.97% -7.44% 3.28% 0.93% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 166.32 136.96 25.38 45.77 74.77 147.41 90.48 10.67%
EPS -2.00 -16.50 -7.26 -8.36 -10.42 4.56 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.39 1.12 1.20 1.40 1.39 1.34 -3.67%
Adjusted Per Share Value based on latest NOSH - 40,344
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 50.26 39.86 7.04 12.69 20.74 40.82 25.08 12.27%
EPS -0.60 -4.80 -2.01 -2.32 -2.89 1.26 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3233 0.1135 0.3105 0.3329 0.3883 0.3849 0.3715 -2.28%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.37 0.61 1.05 1.02 2.08 1.36 2.50 -
P/RPS 0.22 0.45 4.14 2.23 2.78 0.92 2.76 -34.38%
P/EPS -18.50 -3.70 -14.46 -12.20 -19.96 29.82 201.61 -
EY -5.41 -27.05 -6.91 -8.20 -5.01 3.35 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.56 0.94 0.85 1.49 0.98 1.87 -24.35%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 08/09/06 26/08/05 05/08/04 25/07/03 31/07/02 23/07/01 24/07/00 -
Price 0.32 0.58 0.98 1.17 2.04 1.87 2.60 -
P/RPS 0.19 0.42 3.86 2.56 2.73 1.27 2.87 -36.38%
P/EPS -16.00 -3.52 -13.50 -14.00 -19.58 41.01 209.68 -
EY -6.25 -28.45 -7.41 -7.15 -5.11 2.44 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.49 0.88 0.97 1.46 1.35 1.94 -26.72%

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