[MESB] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MESB] MESB BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -280.18%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 34,606 48,361 79,886 55,658 36,258 28,761 5,076 35.91%
PBT 3,774 3,097 2,656 -271 59 -2,773 -1,452 -
Tax -783 -862 -1,203 22 -368 -692 0 -
NP 2,991 2,235 1,453 -249 -309 -3,465 -1,452 -
-
NP to SH 2,248 1,041 486 -422 -436 -3,465 -1,452 -
-
Tax Rate 20.75% 27.83% 45.29% - 623.73% - - -
Total Cost 31,615 46,126 78,433 55,907 36,567 32,226 6,528 28.68%
-
Net Worth 46,640 44,914 43,991 42,222 46,652 16,379 44,799 0.64%
Dividend
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 46,640 44,914 43,991 42,222 46,652 16,379 44,799 0.64%
NOSH 42,018 41,975 41,896 42,222 43,600 42,000 39,999 0.79%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.64% 4.62% 1.82% -0.45% -0.85% -12.05% -28.61% -
ROE 4.82% 2.32% 1.10% -1.00% -0.93% -21.15% -3.24% -
Per Share
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 82.36 115.21 190.67 131.82 83.16 68.48 12.69 34.85%
EPS 5.35 2.48 1.16 -1.00 -1.00 -8.25 -3.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.05 1.00 1.07 0.39 1.12 -0.14%
Adjusted Per Share Value based on latest NOSH - 35,000
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 23.98 33.52 55.36 38.57 25.13 19.93 3.52 35.90%
EPS 1.56 0.72 0.34 -0.29 -0.30 -2.40 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3232 0.3113 0.3049 0.2926 0.3233 0.1135 0.3105 0.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/09/10 30/09/09 30/09/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.52 0.25 0.35 0.48 0.37 0.61 1.05 -
P/RPS 0.63 0.22 0.00 0.36 0.44 0.89 8.27 -33.74%
P/EPS 9.72 10.08 0.00 -48.03 -37.00 -7.39 -28.93 -
EY 10.29 9.92 0.00 -2.08 -2.70 -13.52 -3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.23 0.35 0.48 0.35 1.56 0.94 -10.48%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/11/10 26/11/09 26/11/08 28/08/07 08/09/06 26/08/05 05/08/04 -
Price 0.27 0.45 0.35 0.45 0.32 0.58 0.98 -
P/RPS 0.33 0.39 0.00 0.34 0.38 0.85 7.72 -39.58%
P/EPS 5.05 18.15 0.00 -45.02 -32.00 -7.03 -27.00 -
EY 19.81 5.51 0.00 -2.22 -3.13 -14.22 -3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.42 0.35 0.45 0.30 1.49 0.88 -18.75%

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