[MESB] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[MESB] MESB BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -5.29%
YoY- 123.89%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Revenue 20,989 17,704 14,642 15,019 20,318 48,072 27,953 -4.47%
PBT 1,212 11,044 136 1,252 871 602 29 81.62%
Tax -309 894 590 -147 -189 -301 14 -
NP 903 11,938 726 1,105 682 301 43 62.70%
-
NP to SH 834 11,563 396 806 360 -210 -111 -
-
Tax Rate 25.50% -8.09% -433.82% 11.74% 21.70% 50.00% -48.28% -
Total Cost 20,086 5,766 13,916 13,914 19,636 47,771 27,910 -5.12%
-
Net Worth 62,065 67,786 42,127 45,337 43,953 43,259 34,499 9.84%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Net Worth 62,065 67,786 42,127 45,337 43,953 43,259 34,499 9.84%
NOSH 38,790 43,732 42,127 41,979 41,860 42,000 34,499 1.89%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
NP Margin 4.30% 67.43% 4.96% 7.36% 3.36% 0.63% 0.15% -
ROE 1.34% 17.06% 0.94% 1.78% 0.82% -0.49% -0.32% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
RPS 54.11 40.48 34.76 35.78 48.54 114.46 81.02 -6.25%
EPS 2.15 26.66 0.32 1.92 0.86 -0.50 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.55 1.00 1.08 1.05 1.03 1.00 7.80%
Adjusted Per Share Value based on latest NOSH - 41,979
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
RPS 14.55 12.27 10.15 10.41 14.08 33.32 19.37 -4.47%
EPS 0.58 8.01 0.27 0.56 0.25 -0.15 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4301 0.4698 0.292 0.3142 0.3046 0.2998 0.2391 9.84%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/03/07 -
Price 0.62 0.31 0.38 0.36 0.23 0.43 0.58 -
P/RPS 1.15 0.77 1.09 1.01 0.47 0.00 0.72 7.77%
P/EPS 28.84 1.17 40.43 18.75 26.74 0.00 -180.27 -
EY 3.47 85.29 2.47 5.33 3.74 0.00 -0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.20 0.38 0.33 0.22 0.43 0.58 -6.14%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/03/07 CAGR
Date 26/08/13 27/08/12 23/08/11 25/08/10 28/08/09 28/08/08 25/05/07 -
Price 0.80 0.38 0.33 0.32 0.23 0.34 0.52 -
P/RPS 1.48 0.94 0.95 0.89 0.47 0.00 0.64 14.34%
P/EPS 37.21 1.44 35.11 16.67 26.74 0.00 -161.62 -
EY 2.69 69.58 2.85 6.00 3.74 0.00 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.25 0.33 0.30 0.22 0.34 0.52 -0.62%

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