[MESB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MESB] MESB BHD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 9.93%
YoY- 13.21%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 111,316 72,516 57,522 10,152 18,318 29,922 58,900 11.18%
PBT -542 118 -5,546 -2,904 -3,292 -4,120 3,070 -
Tax 44 -736 -1,384 0 -54 4,120 -1,248 -
NP -498 -618 -6,930 -2,904 -3,346 0 1,822 -
-
NP to SH -844 -872 -6,930 -2,904 -3,346 -4,170 1,822 -
-
Tax Rate - 623.73% - - - - 40.65% -
Total Cost 111,814 73,134 64,452 13,056 21,664 29,922 57,078 11.85%
-
Net Worth 42,222 46,652 16,379 44,799 48,028 56,026 55,539 -4.46%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 42,222 46,652 16,379 44,799 48,028 56,026 55,539 -4.46%
NOSH 42,222 43,600 42,000 39,999 40,023 40,019 39,956 0.92%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -0.45% -0.85% -12.05% -28.61% -18.27% 0.00% 3.09% -
ROE -2.00% -1.87% -42.31% -6.48% -6.97% -7.44% 3.28% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 263.64 166.32 136.96 25.38 45.77 74.77 147.41 10.16%
EPS -2.00 -2.00 -16.50 -7.26 -8.36 -10.42 4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.07 0.39 1.12 1.20 1.40 1.39 -5.33%
Adjusted Per Share Value based on latest NOSH - 40,062
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 77.15 50.26 39.86 7.04 12.69 20.74 40.82 11.18%
EPS -0.58 -0.60 -4.80 -2.01 -2.32 -2.89 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2926 0.3233 0.1135 0.3105 0.3329 0.3883 0.3849 -4.46%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.48 0.37 0.61 1.05 1.02 2.08 1.36 -
P/RPS 0.18 0.22 0.45 4.14 2.23 2.78 0.92 -23.79%
P/EPS -24.01 -18.50 -3.70 -14.46 -12.20 -19.96 29.82 -
EY -4.16 -5.41 -27.05 -6.91 -8.20 -5.01 3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.35 1.56 0.94 0.85 1.49 0.98 -11.21%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 08/09/06 26/08/05 05/08/04 25/07/03 31/07/02 23/07/01 -
Price 0.45 0.32 0.58 0.98 1.17 2.04 1.87 -
P/RPS 0.17 0.19 0.42 3.86 2.56 2.73 1.27 -28.46%
P/EPS -22.51 -16.00 -3.52 -13.50 -14.00 -19.58 41.01 -
EY -4.44 -6.25 -28.45 -7.41 -7.15 -5.11 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.30 1.49 0.88 0.97 1.46 1.35 -16.72%

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