[MESB] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MESB] MESB BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 15.51%
YoY- 57.67%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 141,236 77,877 61,218 18,660 22,942 50,721 44,560 21.18%
PBT 1,086 1,638 2,017 -3,493 -8,352 4,797 3,725 -18.56%
Tax -626 -1,845 -4,297 -50 -17 -320 -1,236 -10.71%
NP 460 -207 -2,280 -3,543 -8,369 4,477 2,489 -24.51%
-
NP to SH 210 -207 -2,280 -3,543 -8,369 4,477 2,489 -33.76%
-
Tax Rate 57.64% 112.64% 213.04% - - 6.67% 33.18% -
Total Cost 140,776 78,084 63,498 22,203 31,311 46,244 42,071 22.28%
-
Net Worth 44,553 47,736 5,259 46,386 50,012 58,413 54,421 -3.27%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 800 2,000 -
Div Payout % - - - - - 17.87% 80.39% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 44,553 47,736 5,259 46,386 50,012 58,413 54,421 -3.27%
NOSH 40,874 42,244 4,781 39,988 40,009 40,008 40,016 0.35%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.33% -0.27% -3.72% -18.99% -36.48% 8.83% 5.59% -
ROE 0.47% -0.43% -43.35% -7.64% -16.73% 7.66% 4.57% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 345.53 184.35 1,280.22 46.66 57.34 126.77 111.36 20.75%
EPS 0.50 -0.49 -5.70 -8.86 -20.92 11.19 6.22 -34.29%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 5.00 -
NAPS 1.09 1.13 1.10 1.16 1.25 1.46 1.36 -3.61%
Adjusted Per Share Value based on latest NOSH - 40,101
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 97.88 53.97 42.43 12.93 15.90 35.15 30.88 21.18%
EPS 0.15 -0.14 -1.58 -2.46 -5.80 3.10 1.72 -33.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 1.39 -
NAPS 0.3088 0.3308 0.0365 0.3215 0.3466 0.4048 0.3772 -3.27%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.51 0.35 0.77 1.31 1.70 2.36 2.10 -
P/RPS 0.15 0.19 0.06 2.81 2.96 1.86 1.89 -34.43%
P/EPS 99.27 -71.43 -1.61 -14.79 -8.13 21.09 33.76 19.68%
EY 1.01 -1.40 -61.92 -6.76 -12.30 4.74 2.96 -16.39%
DY 0.00 0.00 0.00 0.00 0.00 0.85 2.38 -
P/NAPS 0.47 0.31 0.70 1.13 1.36 1.62 1.54 -17.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 24/02/06 24/02/05 27/02/04 24/02/03 25/02/02 26/02/01 -
Price 0.65 0.49 0.73 1.53 1.79 2.09 1.60 -
P/RPS 0.19 0.27 0.06 3.28 3.12 1.65 1.44 -28.63%
P/EPS 126.52 -100.00 -1.53 -17.27 -8.56 18.68 25.72 30.39%
EY 0.79 -1.00 -65.32 -5.79 -11.69 5.35 3.89 -23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.96 3.13 -
P/NAPS 0.60 0.43 0.66 1.32 1.43 1.43 1.18 -10.65%

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