[MESB] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[MESB] MESB BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -14.95%
YoY- -1580.18%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 19,521 44,800 6,177 3,143 12,661 12,910 13,707 -0.37%
PBT 4,072 3,015 -374 -3,369 259 342 673 -1.89%
Tax -905 -3,863 -23 9 -32 -183 -14 -4.33%
NP 3,167 -848 -397 -3,360 227 159 659 -1.65%
-
NP to SH 3,167 -848 -397 -3,360 227 159 659 -1.65%
-
Tax Rate 22.22% 128.13% - - 12.36% 53.51% 2.08% -
Total Cost 16,354 45,648 6,574 6,503 12,434 12,751 13,048 -0.23%
-
Net Worth 47,462 44,037 46,517 50,015 58,143 54,059 53,481 0.12%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - 796 1,987 1,001 -
Div Payout % - - - - 350.88% 1,250.00% 151.98% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 47,462 44,037 46,517 50,015 58,143 54,059 53,481 0.12%
NOSH 42,002 40,034 40,101 40,012 39,824 39,749 20,030 -0.78%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 16.22% -1.89% -6.43% -106.90% 1.79% 1.23% 4.81% -
ROE 6.67% -1.93% -0.85% -6.72% 0.39% 0.29% 1.23% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 46.48 111.90 15.40 7.86 31.79 32.48 68.43 0.41%
EPS 7.54 -2.12 -0.99 -8.40 0.57 0.40 3.29 -0.87%
DPS 0.00 0.00 0.00 0.00 2.00 5.00 5.00 -
NAPS 1.13 1.10 1.16 1.25 1.46 1.36 2.67 0.91%
Adjusted Per Share Value based on latest NOSH - 40,012
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 13.53 31.05 4.28 2.18 8.77 8.95 9.50 -0.37%
EPS 2.19 -0.59 -0.28 -2.33 0.16 0.11 0.46 -1.64%
DPS 0.00 0.00 0.00 0.00 0.55 1.38 0.69 -
NAPS 0.3289 0.3052 0.3224 0.3466 0.403 0.3747 0.3706 0.12%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.35 0.77 1.31 1.70 2.36 2.10 0.00 -
P/RPS 0.75 0.69 8.50 21.64 7.42 6.47 0.00 -100.00%
P/EPS 4.64 -36.35 -132.32 -20.24 414.04 525.00 0.00 -100.00%
EY 21.54 -2.75 -0.76 -4.94 0.24 0.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.85 2.38 0.00 -
P/NAPS 0.31 0.70 1.13 1.36 1.62 1.54 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 24/02/05 27/02/04 24/02/03 25/02/02 26/02/01 18/02/00 -
Price 0.49 0.73 1.53 1.79 2.09 1.60 4.16 -
P/RPS 1.05 0.65 9.93 22.79 6.57 4.93 6.08 1.88%
P/EPS 6.50 -34.46 -154.55 -21.32 366.67 400.00 126.44 3.20%
EY 15.39 -2.90 -0.65 -4.69 0.27 0.25 0.79 -3.10%
DY 0.00 0.00 0.00 0.00 0.96 3.13 1.20 -
P/NAPS 0.43 0.66 1.32 1.43 1.43 1.18 1.56 1.37%

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