[MESB] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[MESB] MESB BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -45.29%
YoY- 107.93%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Revenue 71,281 62,128 92,046 128,562 141,236 77,877 61,218 2.12%
PBT 4,074 1,977 4,817 3,447 1,086 1,638 2,017 10.17%
Tax -1,845 -1,846 -2,726 -1,885 -626 -1,845 -4,297 -11.00%
NP 2,229 131 2,091 1,562 460 -207 -2,280 -
-
NP to SH 1,340 7,826 851 268 210 -207 -2,280 -
-
Tax Rate 45.29% 93.37% 56.59% 54.69% 57.64% 112.64% 213.04% -
Total Cost 69,052 61,997 89,955 127,000 140,776 78,084 63,498 1.16%
-
Net Worth 24,643 52,091 44,436 43,968 44,553 47,736 5,259 23.73%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 24,643 52,091 44,436 43,968 44,553 47,736 5,259 23.73%
NOSH 19,252 42,009 41,921 41,875 40,874 42,244 4,781 21.17%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.13% 0.21% 2.27% 1.21% 0.33% -0.27% -3.72% -
ROE 5.44% 15.02% 1.92% 0.61% 0.47% -0.43% -43.35% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
RPS 370.24 147.89 219.57 307.01 345.53 184.35 1,280.22 -15.72%
EPS 6.96 0.31 2.03 0.64 0.50 -0.49 -5.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.06 1.05 1.09 1.13 1.10 2.11%
Adjusted Per Share Value based on latest NOSH - 42,093
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
RPS 49.40 43.06 63.79 89.10 97.88 53.97 42.43 2.11%
EPS 0.93 5.42 0.59 0.19 0.15 -0.14 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.361 0.308 0.3047 0.3088 0.3308 0.0365 23.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 29/12/06 30/12/05 31/12/04 -
Price 0.35 0.33 0.26 0.23 0.51 0.35 0.77 -
P/RPS 0.09 0.22 0.12 0.07 0.15 0.19 0.06 5.75%
P/EPS 5.03 1.77 12.81 35.94 99.27 -71.43 -1.61 -
EY 19.89 56.45 7.81 2.78 1.01 -1.40 -61.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.25 0.22 0.47 0.31 0.70 -12.31%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 CAGR
Date 31/05/12 30/05/11 26/05/10 29/05/09 14/02/07 24/02/06 24/02/05 -
Price 0.34 0.35 0.23 0.24 0.65 0.49 0.73 -
P/RPS 0.09 0.24 0.10 0.08 0.19 0.27 0.06 5.75%
P/EPS 4.89 1.88 11.33 37.50 126.52 -100.00 -1.53 -
EY 20.47 53.23 8.83 2.67 0.79 -1.00 -65.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.22 0.23 0.60 0.43 0.66 -11.59%

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