[MESB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MESB] MESB BHD
Announcement Date
23-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -25.32%
YoY- 37.2%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 114,658 66,888 21,889 16,642 26,398 50,746 42,200 18.11%
PBT 877 -3,036 -1,330 -4,158 -6,644 6,050 4,510 -23.87%
Tax -676 -1,426 -577 -34 -33 -384 -1,402 -11.44%
NP 201 -4,462 -1,908 -4,193 -6,677 5,666 3,108 -36.63%
-
NP to SH -64 -4,498 -1,908 -4,193 -6,677 5,666 3,108 -
-
Tax Rate 77.08% - - - - 6.35% 31.09% -
Total Cost 114,457 71,350 23,797 20,835 33,075 45,080 39,092 19.59%
-
Net Worth 51,839 0 18,786 46,814 53,199 58,772 55,552 -1.14%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 51,839 0 18,786 46,814 53,199 58,772 55,552 -1.14%
NOSH 47,999 42,017 39,972 40,012 39,999 39,981 39,965 3.09%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.18% -6.67% -8.72% -25.20% -25.29% 11.17% 7.36% -
ROE -0.12% 0.00% -10.16% -8.96% -12.55% 9.64% 5.59% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 238.87 159.19 54.76 41.59 66.00 126.93 105.59 14.56%
EPS -0.13 -10.67 -4.77 -10.48 -16.69 14.17 7.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.00 0.47 1.17 1.33 1.47 1.39 -4.11%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 79.46 46.36 15.17 11.53 18.30 35.17 29.25 18.11%
EPS -0.04 -3.12 -1.32 -2.91 -4.63 3.93 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3593 0.00 0.1302 0.3244 0.3687 0.4073 0.385 -1.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.37 0.56 0.99 1.15 1.93 2.19 2.06 -
P/RPS 0.15 0.35 1.81 2.76 2.92 1.73 1.95 -34.77%
P/EPS -277.50 -5.23 -20.74 -10.97 -11.56 15.45 26.49 -
EY -0.36 -19.12 -4.82 -9.11 -8.65 6.47 3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.00 2.11 0.98 1.45 1.49 1.48 -21.73%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 25/11/05 29/11/04 23/10/03 28/10/02 30/10/01 23/10/00 -
Price 0.49 0.52 0.85 1.21 1.87 1.90 2.36 -
P/RPS 0.21 0.33 1.55 2.91 2.83 1.50 2.24 -32.58%
P/EPS -367.50 -4.86 -17.81 -11.55 -11.20 13.41 30.35 -
EY -0.27 -20.59 -5.62 -8.66 -8.93 7.46 3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 1.81 1.03 1.41 1.29 1.70 -19.86%

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