[MESB] YoY Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[MESB] MESB BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -93.39%
YoY- -92.79%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 38,712 17,627 18,202 20,989 17,704 14,642 15,019 17.07%
PBT 2,001 -461 -723 1,212 11,044 136 1,252 8.12%
Tax -1,006 -190 -22 -309 894 590 -147 37.74%
NP 995 -651 -745 903 11,938 726 1,105 -1.73%
-
NP to SH 995 -537 -737 834 11,563 396 806 3.57%
-
Tax Rate 50.27% - - 25.50% -8.09% -433.82% 11.74% -
Total Cost 37,717 18,278 18,947 20,086 5,766 13,916 13,914 18.06%
-
Net Worth 84,805 81,808 80,813 62,065 67,786 42,127 45,337 10.99%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 84,805 81,808 80,813 62,065 67,786 42,127 45,337 10.99%
NOSH 41,983 41,953 42,090 38,790 43,732 42,127 41,979 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.57% -3.69% -4.09% 4.30% 67.43% 4.96% 7.36% -
ROE 1.17% -0.66% -0.91% 1.34% 17.06% 0.94% 1.78% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 92.21 42.02 43.25 54.11 40.48 34.76 35.78 17.07%
EPS 2.37 -0.83 -1.74 2.15 26.66 0.32 1.92 3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.95 1.92 1.60 1.55 1.00 1.08 10.98%
Adjusted Per Share Value based on latest NOSH - 38,790
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.83 12.22 12.61 14.55 12.27 10.15 10.41 17.07%
EPS 0.69 -0.37 -0.51 0.58 8.01 0.27 0.56 3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5877 0.567 0.5601 0.4301 0.4698 0.292 0.3142 10.98%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.62 0.88 1.26 0.62 0.31 0.38 0.36 -
P/RPS 0.67 2.09 2.91 1.15 0.77 1.09 1.01 -6.60%
P/EPS 26.16 -68.75 -71.96 28.84 1.17 40.43 18.75 5.70%
EY 3.82 -1.45 -1.39 3.47 85.29 2.47 5.33 -5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.66 0.39 0.20 0.38 0.33 -1.03%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 25/08/15 29/08/14 26/08/13 27/08/12 23/08/11 25/08/10 -
Price 0.665 0.87 1.08 0.80 0.38 0.33 0.32 -
P/RPS 0.72 2.07 2.50 1.48 0.94 0.95 0.89 -3.46%
P/EPS 28.06 -67.97 -61.68 37.21 1.44 35.11 16.67 9.05%
EY 3.56 -1.47 -1.62 2.69 69.58 2.85 6.00 -8.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.56 0.50 0.25 0.33 0.30 1.59%

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