[MESB] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MESB] MESB BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4340.0%
YoY- -113.6%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 24,140 42,765 19,521 44,800 6,177 3,143 12,661 9.30%
PBT 426 428 4,072 3,015 -374 -3,369 259 7.10%
Tax -479 -119 -905 -3,863 -23 9 -32 45.22%
NP -53 309 3,167 -848 -397 -3,360 227 -
-
NP to SH -181 258 3,167 -848 -397 -3,360 227 -
-
Tax Rate 112.44% 27.80% 22.22% 128.13% - - 12.36% -
Total Cost 24,193 42,456 16,354 45,648 6,574 6,503 12,434 9.61%
-
Net Worth 44,197 41,294 47,462 44,037 46,517 50,015 58,143 -3.71%
Dividend
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - 796 -
Div Payout % - - - - - - 350.88% -
Equity
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 44,197 41,294 47,462 44,037 46,517 50,015 58,143 -3.71%
NOSH 42,093 41,294 42,002 40,034 40,101 40,012 39,824 0.76%
Ratio Analysis
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -0.22% 0.72% 16.22% -1.89% -6.43% -106.90% 1.79% -
ROE -0.41% 0.62% 6.67% -1.93% -0.85% -6.72% 0.39% -
Per Share
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 57.35 103.56 46.48 111.90 15.40 7.86 31.79 8.47%
EPS -0.43 0.61 7.54 -2.12 -0.99 -8.40 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.05 1.00 1.13 1.10 1.16 1.25 1.46 -4.44%
Adjusted Per Share Value based on latest NOSH - 40,034
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 16.73 29.64 13.53 31.05 4.28 2.18 8.77 9.31%
EPS -0.13 0.18 2.19 -0.59 -0.28 -2.33 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
NAPS 0.3063 0.2862 0.3289 0.3052 0.3224 0.3466 0.403 -3.71%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/03/09 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.23 0.51 0.35 0.77 1.31 1.70 2.36 -
P/RPS 0.40 0.49 0.75 0.69 8.50 21.64 7.42 -33.14%
P/EPS -53.49 81.63 4.64 -36.35 -132.32 -20.24 414.04 -
EY -1.87 1.23 21.54 -2.75 -0.76 -4.94 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 0.22 0.51 0.31 0.70 1.13 1.36 1.62 -24.06%
Price Multiplier on Announcement Date
31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/05/09 14/02/07 24/02/06 24/02/05 27/02/04 24/02/03 25/02/02 -
Price 0.24 0.65 0.49 0.73 1.53 1.79 2.09 -
P/RPS 0.42 0.63 1.05 0.65 9.93 22.79 6.57 -31.55%
P/EPS -55.81 104.04 6.50 -34.46 -154.55 -21.32 366.67 -
EY -1.79 0.96 15.39 -2.90 -0.65 -4.69 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
P/NAPS 0.23 0.65 0.43 0.66 1.32 1.43 1.43 -22.27%

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