[MESB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MESB] MESB BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -90.09%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 69,212 96,722 119,829 111,316 72,516 57,522 10,152 35.91%
PBT 7,548 6,194 3,984 -542 118 -5,546 -2,904 -
Tax -1,566 -1,724 -1,804 44 -736 -1,384 0 -
NP 5,982 4,470 2,179 -498 -618 -6,930 -2,904 -
-
NP to SH 4,496 2,082 729 -844 -872 -6,930 -2,904 -
-
Tax Rate 20.75% 27.83% 45.28% - 623.73% - - -
Total Cost 63,230 92,252 117,649 111,814 73,134 64,452 13,056 28.68%
-
Net Worth 46,640 44,914 43,991 42,222 46,652 16,379 44,799 0.64%
Dividend
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 46,640 44,914 43,991 42,222 46,652 16,379 44,799 0.64%
NOSH 42,018 41,975 41,896 42,222 43,600 42,000 39,999 0.79%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.64% 4.62% 1.82% -0.45% -0.85% -12.05% -28.61% -
ROE 9.64% 4.64% 1.66% -2.00% -1.87% -42.31% -6.48% -
Per Share
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 164.72 230.42 286.01 263.64 166.32 136.96 25.38 34.85%
EPS 10.70 4.96 1.74 -2.00 -2.00 -16.50 -7.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.05 1.00 1.07 0.39 1.12 -0.14%
Adjusted Per Share Value based on latest NOSH - 35,000
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 47.97 67.03 83.04 77.15 50.26 39.86 7.04 35.90%
EPS 3.12 1.44 0.51 -0.58 -0.60 -4.80 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3232 0.3113 0.3049 0.2926 0.3233 0.1135 0.3105 0.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/09/10 30/09/09 30/09/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.52 0.25 0.35 0.48 0.37 0.61 1.05 -
P/RPS 0.32 0.11 0.00 0.18 0.22 0.45 4.14 -33.58%
P/EPS 4.86 5.04 0.00 -24.01 -18.50 -3.70 -14.46 -
EY 20.58 19.84 0.00 -4.16 -5.41 -27.05 -6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.23 0.35 0.48 0.35 1.56 0.94 -10.48%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/11/10 26/11/09 26/11/08 28/08/07 08/09/06 26/08/05 05/08/04 -
Price 0.27 0.45 0.35 0.45 0.32 0.58 0.98 -
P/RPS 0.16 0.20 0.00 0.17 0.19 0.42 3.86 -39.88%
P/EPS 2.52 9.07 0.00 -22.51 -16.00 -3.52 -13.50 -
EY 39.63 11.02 0.00 -4.44 -6.25 -28.45 -7.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.42 0.35 0.45 0.30 1.49 0.88 -18.75%

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