[MESB] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[MESB] MESB BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 331.43%
YoY- 190.67%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 32,863 34,606 48,361 79,886 55,658 36,258 28,761 2.15%
PBT 1,589 3,774 3,097 2,656 -271 59 -2,773 -
Tax -459 -783 -862 -1,203 22 -368 -692 -6.35%
NP 1,130 2,991 2,235 1,453 -249 -309 -3,465 -
-
NP to SH 498 2,248 1,041 486 -422 -436 -3,465 -
-
Tax Rate 28.89% 20.75% 27.83% 45.29% - 623.73% - -
Total Cost 31,733 31,615 46,126 78,433 55,907 36,567 32,226 -0.24%
-
Net Worth 52,729 46,640 44,914 43,991 42,222 46,652 16,379 20.55%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 52,729 46,640 44,914 43,991 42,222 46,652 16,379 20.55%
NOSH 41,848 42,018 41,975 41,896 42,222 43,600 42,000 -0.05%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.44% 8.64% 4.62% 1.82% -0.45% -0.85% -12.05% -
ROE 0.94% 4.82% 2.32% 1.10% -1.00% -0.93% -21.15% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 78.53 82.36 115.21 190.67 131.82 83.16 68.48 2.21%
EPS 1.19 5.35 2.48 1.16 -1.00 -1.00 -8.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.11 1.07 1.05 1.00 1.07 0.39 20.62%
Adjusted Per Share Value based on latest NOSH - 41,927
30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 22.77 23.98 33.52 55.36 38.57 25.13 19.93 2.15%
EPS 0.35 1.56 0.72 0.34 -0.29 -0.30 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3654 0.3232 0.3113 0.3049 0.2926 0.3233 0.1135 20.55%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 29/06/07 30/06/06 30/06/05 -
Price 0.315 0.52 0.25 0.35 0.48 0.37 0.61 -
P/RPS 0.40 0.63 0.22 0.00 0.36 0.44 0.89 -12.00%
P/EPS 26.47 9.72 10.08 0.00 -48.03 -37.00 -7.39 -
EY 3.78 10.29 9.92 0.00 -2.08 -2.70 -13.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.47 0.23 0.35 0.48 0.35 1.56 -25.37%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/11/11 24/11/10 26/11/09 26/11/08 28/08/07 08/09/06 26/08/05 -
Price 0.32 0.27 0.45 0.35 0.45 0.32 0.58 -
P/RPS 0.41 0.33 0.39 0.00 0.34 0.38 0.85 -11.00%
P/EPS 26.89 5.05 18.15 0.00 -45.02 -32.00 -7.03 -
EY 3.72 19.81 5.51 0.00 -2.22 -3.13 -14.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.42 0.35 0.45 0.30 1.49 -24.82%

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