[MESB] YoY Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[MESB] MESB BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 5.34%
YoY- 79.87%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 61,218 18,660 22,942 50,721 44,560 66,790 145,820 0.92%
PBT 2,017 -3,493 -8,352 4,797 3,725 10,975 9,493 1.66%
Tax -4,297 -50 -17 -320 -1,236 -19 -3,614 -0.18%
NP -2,280 -3,543 -8,369 4,477 2,489 10,956 5,879 -
-
NP to SH -2,280 -3,543 -8,369 4,477 2,489 10,956 5,879 -
-
Tax Rate 213.04% - - 6.67% 33.18% 0.17% 38.07% -
Total Cost 63,498 22,203 31,311 46,244 42,071 55,834 139,941 0.84%
-
Net Worth 5,259 46,386 50,012 58,413 54,421 53,400 43,992 2.28%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - 800 2,000 - - -
Div Payout % - - - 17.87% 80.39% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 5,259 46,386 50,012 58,413 54,421 53,400 43,992 2.28%
NOSH 4,781 39,988 40,009 40,008 40,016 20,000 19,996 1.53%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -3.72% -18.99% -36.48% 8.83% 5.59% 16.40% 4.03% -
ROE -43.35% -7.64% -16.73% 7.66% 4.57% 20.52% 13.36% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 1,280.22 46.66 57.34 126.77 111.36 333.95 729.22 -0.59%
EPS -5.70 -8.86 -20.92 11.19 6.22 54.78 29.40 -
DPS 0.00 0.00 0.00 2.00 5.00 0.00 0.00 -
NAPS 1.10 1.16 1.25 1.46 1.36 2.67 2.20 0.73%
Adjusted Per Share Value based on latest NOSH - 39,824
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 42.43 12.93 15.90 35.15 30.88 46.29 101.06 0.92%
EPS -1.58 -2.46 -5.80 3.10 1.72 7.59 4.07 -
DPS 0.00 0.00 0.00 0.55 1.39 0.00 0.00 -
NAPS 0.0365 0.3215 0.3466 0.4048 0.3772 0.3701 0.3049 2.28%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.77 1.31 1.70 2.36 2.10 0.00 0.00 -
P/RPS 0.06 2.81 2.96 1.86 1.89 0.00 0.00 -100.00%
P/EPS -1.61 -14.79 -8.13 21.09 33.76 0.00 0.00 -100.00%
EY -61.92 -6.76 -12.30 4.74 2.96 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.85 2.38 0.00 0.00 -
P/NAPS 0.70 1.13 1.36 1.62 1.54 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/02/05 27/02/04 24/02/03 25/02/02 26/02/01 18/02/00 - -
Price 0.73 1.53 1.79 2.09 1.60 4.16 0.00 -
P/RPS 0.06 3.28 3.12 1.65 1.44 1.25 0.00 -100.00%
P/EPS -1.53 -17.27 -8.56 18.68 25.72 7.59 0.00 -100.00%
EY -65.32 -5.79 -11.69 5.35 3.89 13.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.96 3.13 0.00 0.00 -
P/NAPS 0.66 1.32 1.43 1.43 1.18 1.56 0.00 -100.00%

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