[MESB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MESB] MESB BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 34.3%
YoY- 54.5%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 113,914 114,658 66,888 21,889 16,642 26,398 50,746 11.78%
PBT 3,295 877 -3,036 -1,330 -4,158 -6,644 6,050 -8.03%
Tax -1,533 -676 -1,426 -577 -34 -33 -384 21.01%
NP 1,761 201 -4,462 -1,908 -4,193 -6,677 5,666 -14.87%
-
NP to SH 489 -64 -4,498 -1,908 -4,193 -6,677 5,666 -28.64%
-
Tax Rate 46.53% 77.08% - - - - 6.35% -
Total Cost 112,153 114,457 71,350 23,797 20,835 33,075 45,080 13.38%
-
Net Worth 44,060 51,839 0 18,786 46,814 53,199 58,772 -3.89%
Dividend
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 44,060 51,839 0 18,786 46,814 53,199 58,772 -3.89%
NOSH 41,962 47,999 42,017 39,972 40,012 39,999 39,981 0.66%
Ratio Analysis
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.55% 0.18% -6.67% -8.72% -25.20% -25.29% 11.17% -
ROE 1.11% -0.12% 0.00% -10.16% -8.96% -12.55% 9.64% -
Per Share
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 271.47 238.87 159.19 54.76 41.59 66.00 126.93 11.04%
EPS 1.17 -0.13 -10.67 -4.77 -10.48 -16.69 14.17 -29.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.08 0.00 0.47 1.17 1.33 1.47 -4.53%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 78.95 79.46 46.36 15.17 11.53 18.30 35.17 11.78%
EPS 0.34 -0.04 -3.12 -1.32 -2.91 -4.63 3.93 -28.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3054 0.3593 0.00 0.1302 0.3244 0.3687 0.4073 -3.88%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/08 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.30 0.37 0.56 0.99 1.15 1.93 2.19 -
P/RPS 0.00 0.15 0.35 1.81 2.76 2.92 1.73 -
P/EPS 0.00 -277.50 -5.23 -20.74 -10.97 -11.56 15.45 -
EY 0.00 -0.36 -19.12 -4.82 -9.11 -8.65 6.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.00 2.11 0.98 1.45 1.49 -19.81%
Price Multiplier on Announcement Date
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 25/02/09 30/11/06 25/11/05 29/11/04 23/10/03 28/10/02 30/10/01 -
Price 0.23 0.49 0.52 0.85 1.21 1.87 1.90 -
P/RPS 0.00 0.21 0.33 1.55 2.91 2.83 1.50 -
P/EPS 0.00 -367.50 -4.86 -17.81 -11.55 -11.20 13.41 -
EY 0.00 -0.27 -20.59 -5.62 -8.66 -8.93 7.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.45 0.00 1.81 1.03 1.41 1.29 -21.14%

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