[MESB] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[MESB] MESB BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 34.33%
YoY- 271.43%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Revenue 17,704 14,642 15,019 20,318 48,072 27,953 19,733 -1.71%
PBT 11,044 136 1,252 871 602 29 251 83.12%
Tax 894 590 -147 -189 -301 14 -329 -
NP 11,938 726 1,105 682 301 43 -78 -
-
NP to SH 11,563 396 806 360 -210 -111 -140 -
-
Tax Rate -8.09% -433.82% 11.74% 21.70% 50.00% -48.28% 131.08% -
Total Cost 5,766 13,916 13,914 19,636 47,771 27,910 19,811 -17.90%
-
Net Worth 67,786 42,127 45,337 43,953 43,259 34,499 52,733 4.09%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Net Worth 67,786 42,127 45,337 43,953 43,259 34,499 52,733 4.09%
NOSH 43,732 42,127 41,979 41,860 42,000 34,499 46,666 -1.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
NP Margin 67.43% 4.96% 7.36% 3.36% 0.63% 0.15% -0.40% -
ROE 17.06% 0.94% 1.78% 0.82% -0.49% -0.32% -0.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
RPS 40.48 34.76 35.78 48.54 114.46 81.02 42.29 -0.69%
EPS 26.66 0.32 1.92 0.86 -0.50 -0.26 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.00 1.08 1.05 1.03 1.00 1.13 5.18%
Adjusted Per Share Value based on latest NOSH - 41,860
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
RPS 12.27 10.15 10.41 14.08 33.32 19.37 13.68 -1.72%
EPS 8.01 0.27 0.56 0.25 -0.15 -0.08 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4698 0.292 0.3142 0.3046 0.2998 0.2391 0.3655 4.09%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/03/07 31/03/06 -
Price 0.31 0.38 0.36 0.23 0.43 0.58 0.40 -
P/RPS 0.77 1.09 1.01 0.47 0.00 0.72 0.95 -3.30%
P/EPS 1.17 40.43 18.75 26.74 0.00 -180.27 -133.33 -
EY 85.29 2.47 5.33 3.74 0.00 -0.55 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.38 0.33 0.22 0.43 0.58 0.35 -8.55%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 CAGR
Date 27/08/12 23/08/11 25/08/10 28/08/09 28/08/08 25/05/07 16/06/06 -
Price 0.38 0.33 0.32 0.23 0.34 0.52 0.37 -
P/RPS 0.94 0.95 0.89 0.47 0.00 0.64 0.88 1.06%
P/EPS 1.44 35.11 16.67 26.74 0.00 -161.62 -123.33 -
EY 69.58 2.85 6.00 3.74 0.00 -0.62 -0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.33 0.30 0.22 0.34 0.52 0.33 -4.34%

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