[MESB] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[MESB] MESB BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 89.17%
YoY- -2.16%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Revenue 21,900 18,221 19,587 28,043 31,814 27,705 16,525 4.60%
PBT -36 1,453 2,522 2,226 2,054 -300 -192 -23.47%
Tax -644 -1,049 -636 -673 -902 8 -39 56.53%
NP -680 404 1,886 1,553 1,152 -292 -231 18.83%
-
NP to SH -564 102 1,442 681 696 -311 -296 10.85%
-
Tax Rate - 72.20% 25.22% 30.23% 43.91% - - -
Total Cost 22,580 17,817 17,701 26,490 30,662 27,997 16,756 4.88%
-
Net Worth 64,337 53,549 46,665 44,979 44,024 35,000 45,245 5.78%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Net Worth 64,337 53,549 46,665 44,979 44,024 35,000 45,245 5.78%
NOSH 41,777 42,500 42,040 42,037 41,927 35,000 42,285 -0.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
NP Margin -3.11% 2.22% 9.63% 5.54% 3.62% -1.05% -1.40% -
ROE -0.88% 0.19% 3.09% 1.51% 1.58% -0.89% -0.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
RPS 52.42 42.87 46.59 66.71 75.88 79.16 39.08 4.80%
EPS -0.84 0.24 3.43 1.62 1.66 -0.74 -0.70 2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.26 1.11 1.07 1.05 1.00 1.07 5.99%
Adjusted Per Share Value based on latest NOSH - 42,037
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
RPS 15.18 12.63 13.57 19.43 22.05 19.20 11.45 4.60%
EPS -0.39 0.07 1.00 0.47 0.48 -0.22 -0.21 10.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4459 0.3711 0.3234 0.3117 0.3051 0.2426 0.3136 5.78%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 29/06/07 30/06/06 -
Price 0.47 0.315 0.52 0.25 0.35 0.48 0.37 -
P/RPS 0.90 0.73 1.12 0.37 0.00 0.61 0.95 -0.86%
P/EPS -34.81 131.25 15.16 15.43 0.00 -54.02 -52.86 -6.45%
EY -2.87 0.76 6.60 6.48 0.00 -1.85 -1.89 6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.47 0.23 0.35 0.48 0.35 -1.92%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Date 27/11/12 22/11/11 24/11/10 26/11/09 26/11/08 28/08/07 08/09/06 -
Price 0.50 0.32 0.27 0.45 0.35 0.45 0.32 -
P/RPS 0.95 0.75 0.58 0.67 0.00 0.57 0.82 2.37%
P/EPS -37.04 133.33 7.87 27.78 0.00 -50.64 -45.71 -3.30%
EY -2.70 0.75 12.70 3.60 0.00 -1.97 -2.19 3.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.24 0.42 0.35 0.45 0.30 1.03%

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