[MESB] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MESB] MESB BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -152.86%
YoY- 20.71%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 15,019 20,318 48,072 27,953 19,733 14,495 1,484 44.80%
PBT 1,252 871 602 29 251 -1,359 -806 -
Tax -147 -189 -301 14 -329 -395 0 -
NP 1,105 682 301 43 -78 -1,754 -806 -
-
NP to SH 806 360 -210 -111 -140 -1,754 -806 -
-
Tax Rate 11.74% 21.70% 50.00% -48.28% 131.08% - - -
Total Cost 13,914 19,636 47,771 27,910 19,811 16,249 2,290 33.45%
-
Net Worth 45,337 43,953 43,259 34,499 52,733 18,043 45,487 -0.05%
Dividend
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 45,337 43,953 43,259 34,499 52,733 18,043 45,487 -0.05%
NOSH 41,979 41,860 42,000 34,499 46,666 41,961 39,900 0.81%
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.36% 3.36% 0.63% 0.15% -0.40% -12.10% -54.31% -
ROE 1.78% 0.82% -0.49% -0.32% -0.27% -9.72% -1.77% -
Per Share
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 35.78 48.54 114.46 81.02 42.29 34.54 3.72 43.62%
EPS 1.92 0.86 -0.50 -0.26 -0.30 -4.18 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.05 1.03 1.00 1.13 0.43 1.14 -0.86%
Adjusted Per Share Value based on latest NOSH - 34,499
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.41 14.08 33.32 19.37 13.68 10.05 1.03 44.77%
EPS 0.56 0.25 -0.15 -0.08 -0.10 -1.22 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3142 0.3046 0.2998 0.2391 0.3655 0.125 0.3152 -0.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/06/10 30/06/09 30/06/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.36 0.23 0.43 0.58 0.40 0.67 1.38 -
P/RPS 1.01 0.47 0.00 0.72 0.95 1.94 37.10 -43.80%
P/EPS 18.75 26.74 0.00 -180.27 -133.33 -16.03 -68.32 -
EY 5.33 3.74 0.00 -0.55 -0.75 -6.24 -1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.22 0.43 0.58 0.35 1.56 1.21 -18.76%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/08/10 28/08/09 28/08/08 25/05/07 16/06/06 24/05/05 27/04/04 -
Price 0.32 0.23 0.34 0.52 0.37 0.67 1.39 -
P/RPS 0.89 0.47 0.00 0.64 0.88 1.94 37.37 -44.99%
P/EPS 16.67 26.74 0.00 -161.62 -123.33 -16.03 -68.81 -
EY 6.00 3.74 0.00 -0.62 -0.81 -6.24 -1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.34 0.52 0.33 1.56 1.22 -20.09%

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