[MESB] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[MESB] MESB BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 103.1%
YoY- 101.36%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 24,536 49,736 21,404 11,341 3,322 4,838 8,610 15.52%
PBT 365 599 496 453 -1,472 -2,923 3,003 -25.20%
Tax -203 -139 -379 -433 0 0 336 -
NP 162 460 117 20 -1,472 -2,923 3,339 -34.09%
-
NP to SH -37 388 90 20 -1,472 -2,923 3,339 -
-
Tax Rate 55.62% 23.21% 76.41% 95.58% - - -11.19% -
Total Cost 24,374 49,276 21,287 11,321 4,794 7,761 5,271 23.49%
-
Net Worth 43,166 46,560 0 18,799 46,799 53,181 58,782 -4.16%
Dividend
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 43,166 46,560 0 18,799 46,799 53,181 58,782 -4.16%
NOSH 41,111 43,111 41,363 39,999 39,999 39,986 39,988 0.38%
Ratio Analysis
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.66% 0.92% 0.55% 0.18% -44.31% -60.42% 38.78% -
ROE -0.09% 0.83% 0.00% 0.11% -3.15% -5.50% 5.68% -
Per Share
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 59.68 115.37 51.75 28.35 8.31 12.10 21.53 15.08%
EPS -0.09 0.90 0.20 0.05 -3.68 -7.31 8.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.08 0.00 0.47 1.17 1.33 1.47 -4.53%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 17.00 34.47 14.83 7.86 2.30 3.35 5.97 15.51%
EPS -0.03 0.27 0.06 0.01 -1.02 -2.03 2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2992 0.3227 0.00 0.1303 0.3243 0.3686 0.4074 -4.16%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/08 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.30 0.37 0.56 0.99 1.15 1.93 2.19 -
P/RPS 0.00 0.32 1.08 3.49 13.85 15.95 10.17 -
P/EPS 0.00 41.11 257.37 1,980.00 -31.25 -26.40 26.23 -
EY 0.00 2.43 0.39 0.05 -3.20 -3.79 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.00 2.11 0.98 1.45 1.49 -19.81%
Price Multiplier on Announcement Date
31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 25/02/09 30/11/06 25/11/05 29/11/04 23/10/03 28/10/02 30/10/01 -
Price 0.23 0.49 0.52 0.85 1.21 1.87 1.90 -
P/RPS 0.00 0.42 1.00 3.00 14.57 15.46 8.82 -
P/EPS 0.00 54.44 238.99 1,700.00 -32.88 -25.58 22.75 -
EY 0.00 1.84 0.42 0.06 -3.04 -3.91 4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.45 0.00 1.81 1.03 1.41 1.29 -21.14%

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