[MESB] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[MESB] MESB BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -52.44%
YoY- 2108.63%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 80,554 80,200 89,154 79,208 65,726 69,212 96,722 -3.00%
PBT -380 1,758 9,710 22,016 3,178 7,548 6,194 -
Tax -18 -96 -1,414 500 -918 -1,566 -1,724 -53.23%
NP -398 1,662 8,296 22,516 2,260 5,982 4,470 -
-
NP to SH -540 1,708 8,296 21,998 996 4,496 2,082 -
-
Tax Rate - 5.46% 14.56% -2.27% 28.89% 20.75% 27.83% -
Total Cost 80,952 78,538 80,858 56,692 63,466 63,230 92,252 -2.15%
-
Net Worth 278,526 82,455 68,995 64,675 52,729 46,640 44,914 35.52%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 278,526 82,455 68,995 64,675 52,729 46,640 44,914 35.52%
NOSH 142,105 42,068 41,314 41,996 41,848 42,018 41,975 22.52%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -0.49% 2.07% 9.31% 28.43% 3.44% 8.64% 4.62% -
ROE -0.19% 2.07% 12.02% 34.01% 1.89% 9.64% 4.64% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 56.69 190.64 215.79 188.60 157.06 164.72 230.42 -20.83%
EPS -0.38 4.18 20.08 51.64 2.38 10.70 4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.96 1.67 1.54 1.26 1.11 1.07 10.60%
Adjusted Per Share Value based on latest NOSH - 41,777
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 55.83 55.58 61.79 54.89 45.55 47.97 67.03 -2.99%
EPS -0.37 1.18 5.75 15.25 0.69 3.12 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9303 0.5714 0.4782 0.4482 0.3654 0.3232 0.3113 35.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.81 1.06 0.69 0.47 0.315 0.52 0.25 -
P/RPS 1.43 0.56 0.32 0.25 0.20 0.32 0.11 53.31%
P/EPS -213.16 26.11 3.44 0.90 13.24 4.86 5.04 -
EY -0.47 3.83 29.10 111.45 7.56 20.58 19.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.54 0.41 0.31 0.25 0.47 0.23 10.10%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 26/11/14 27/11/13 27/11/12 22/11/11 24/11/10 26/11/09 -
Price 0.82 0.85 0.815 0.50 0.32 0.27 0.45 -
P/RPS 1.45 0.45 0.38 0.27 0.20 0.16 0.20 39.09%
P/EPS -215.79 20.94 4.06 0.95 13.45 2.52 9.07 -
EY -0.46 4.78 24.64 104.76 7.44 39.63 11.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.49 0.32 0.25 0.24 0.42 0.00%

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