[MESB] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[MESB] MESB BHD
Announcement Date
23-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1358.12%
YoY- 49.64%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 49,736 21,404 11,341 3,322 4,838 8,610 13,555 24.18%
PBT 599 496 453 -1,472 -2,923 3,003 2,481 -21.08%
Tax -139 -379 -433 0 0 336 -399 -16.11%
NP 460 117 20 -1,472 -2,923 3,339 2,082 -22.23%
-
NP to SH 388 90 20 -1,472 -2,923 3,339 2,082 -24.41%
-
Tax Rate 23.21% 76.41% 95.58% - - -11.19% 16.08% -
Total Cost 49,276 21,287 11,321 4,794 7,761 5,271 11,473 27.48%
-
Net Worth 46,560 0 18,799 46,799 53,181 58,782 55,546 -2.89%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 46,560 0 18,799 46,799 53,181 58,782 55,546 -2.89%
NOSH 43,111 41,363 39,999 39,999 39,986 39,988 39,961 1.27%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.92% 0.55% 0.18% -44.31% -60.42% 38.78% 15.36% -
ROE 0.83% 0.00% 0.11% -3.15% -5.50% 5.68% 3.75% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 115.37 51.75 28.35 8.31 12.10 21.53 33.92 22.62%
EPS 0.90 0.20 0.05 -3.68 -7.31 8.35 5.21 -25.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.00 0.47 1.17 1.33 1.47 1.39 -4.11%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 34.47 14.83 7.86 2.30 3.35 5.97 9.39 24.18%
EPS 0.27 0.06 0.01 -1.02 -2.03 2.31 1.44 -24.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3227 0.00 0.1303 0.3243 0.3686 0.4074 0.385 -2.89%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.37 0.56 0.99 1.15 1.93 2.19 2.06 -
P/RPS 0.32 1.08 3.49 13.85 15.95 10.17 6.07 -38.75%
P/EPS 41.11 257.37 1,980.00 -31.25 -26.40 26.23 39.54 0.65%
EY 2.43 0.39 0.05 -3.20 -3.79 3.81 2.53 -0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.00 2.11 0.98 1.45 1.49 1.48 -21.73%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 25/11/05 29/11/04 23/10/03 28/10/02 30/10/01 23/10/00 -
Price 0.49 0.52 0.85 1.21 1.87 1.90 2.36 -
P/RPS 0.42 1.00 3.00 14.57 15.46 8.82 6.96 -37.35%
P/EPS 54.44 238.99 1,700.00 -32.88 -25.58 22.75 45.30 3.10%
EY 1.84 0.42 0.06 -3.04 -3.91 4.39 2.21 -3.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 1.81 1.03 1.41 1.29 1.70 -19.86%

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