[MESB] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[MESB] MESB BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 104.2%
YoY- -98.64%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 169,970 188,758 137,622 96,918 83,481 92,621 87,228 9.63%
PBT 548 5,965 3,012 542 2,774 8,348 18,865 -38.61%
Tax -1,154 -2,716 -1,900 -671 -1,310 -1,636 -824 4.75%
NP -606 3,248 1,112 -129 1,464 6,712 18,041 -
-
NP to SH -606 3,248 1,112 22 1,668 6,712 17,696 -
-
Tax Rate 210.58% 45.53% 63.08% 123.80% 47.22% 19.60% 4.37% -
Total Cost 170,577 185,510 136,510 97,047 82,017 85,909 69,186 13.25%
-
Net Worth 89,038 87,633 84,657 6,834 41,979 70,376 41,999 10.91%
Dividend
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 89,038 87,633 84,657 6,834 41,979 70,376 41,999 10.91%
NOSH 91,100 81,900 41,909 3,469 41,979 41,398 41,999 11.26%
Ratio Analysis
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -0.36% 1.72% 0.81% -0.13% 1.75% 7.25% 20.68% -
ROE -0.68% 3.71% 1.31% 0.33% 3.97% 9.54% 42.13% -
Per Share
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 200.44 230.47 328.38 2,793.62 198.86 223.73 207.69 -0.48%
EPS -0.72 3.97 2.65 0.65 4.43 16.21 41.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.07 2.02 1.97 1.00 1.70 1.00 0.67%
Adjusted Per Share Value based on latest NOSH - 42,205
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 117.79 130.82 95.38 67.17 57.85 64.19 60.45 9.63%
EPS -0.42 2.25 0.77 0.02 1.16 4.65 12.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6171 0.6073 0.5867 0.0474 0.2909 0.4877 0.2911 10.91%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/03/20 29/03/19 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.165 0.295 0.62 0.84 0.92 0.80 0.47 -
P/RPS 0.08 0.13 0.19 0.03 0.46 0.36 0.23 -13.55%
P/EPS -23.06 7.44 23.37 128.57 23.15 4.93 1.12 -
EY -4.34 13.45 4.28 0.78 4.32 20.27 89.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.28 0.31 0.43 0.92 0.47 0.47 -13.80%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 23/06/20 27/05/19 27/02/17 29/02/16 26/02/15 25/02/14 26/02/13 -
Price 0.225 0.295 0.615 0.76 0.82 0.91 0.43 -
P/RPS 0.11 0.13 0.19 0.03 0.41 0.41 0.21 -8.53%
P/EPS -31.45 7.44 23.18 116.33 20.64 5.61 1.02 -
EY -3.18 13.45 4.31 0.86 4.85 17.82 97.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.30 0.39 0.82 0.54 0.43 -9.40%

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