[MESB] YoY Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock
[MESB] MESB BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2025
Quarter
30-Sep-2024 [#1]
Profit Trend
QoQ- -99.44%
YoY- -90.24%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 35,323 33,514 35,748 11,271 34,252 32,226 76,193 -12.01%
PBT -256 607 375 -3,028 3,365 -4,114 -91 18.79%
Tax -362 -323 -437 -110 -676 -1 -296 3.40%
NP -618 284 -62 -3,138 2,689 -4,115 -387 8.10%
-
NP to SH 58 594 -62 -3,138 2,689 -4,115 -387 -
-
Tax Rate - 53.21% 116.53% - 20.09% - - -
Total Cost 35,941 33,230 35,810 14,409 31,563 36,341 76,580 -11.83%
-
Net Worth 117,450 106,777 89,597 79,372 63,742 87,633 84,356 5.66%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 117,450 106,777 89,597 79,372 63,742 87,633 84,356 5.66%
NOSH 145,000 144,294 119,582 108,280 106,100 81,900 81,900 9.97%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -1.75% 0.85% -0.17% -27.84% 7.85% -12.77% -0.51% -
ROE 0.05% 0.56% -0.07% -3.95% 4.22% -4.70% -0.46% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 24.36 23.23 30.72 10.51 38.15 39.35 93.03 -19.99%
EPS 0.04 0.41 -0.05 -2.93 3.00 -5.02 0.47 -33.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.74 0.77 0.74 0.71 1.07 1.03 -3.92%
Adjusted Per Share Value based on latest NOSH - 145,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 24.36 23.11 24.65 7.77 23.62 22.22 52.55 -12.01%
EPS 0.04 0.41 -0.04 -2.16 1.85 -2.84 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.7364 0.6179 0.5474 0.4396 0.6044 0.5818 5.66%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.49 0.48 0.48 0.475 0.295 0.41 0.30 -
P/RPS 2.01 2.07 1.56 4.52 0.77 1.04 0.32 35.79%
P/EPS 1,225.00 116.60 -900.86 -16.24 9.85 -8.16 -63.49 -
EY 0.08 0.86 -0.11 -6.16 10.15 -12.25 -1.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.62 0.64 0.42 0.38 0.29 12.86%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 28/11/23 29/11/22 25/11/21 26/11/20 29/11/19 29/11/18 -
Price 0.46 0.54 0.465 0.53 0.475 0.385 0.22 -
P/RPS 1.89 2.32 1.51 5.04 1.25 0.98 0.24 41.00%
P/EPS 1,150.00 131.18 -872.71 -18.12 15.86 -7.66 -46.56 -
EY 0.09 0.76 -0.11 -5.52 6.31 -13.05 -2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.73 0.60 0.72 0.67 0.36 0.21 18.08%

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