[MESB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[MESB] MESB BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -33.51%
YoY- -91.85%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 14,847 16,993 24,140 42,765 19,521 44,800 6,177 12.85%
PBT 83 498 426 428 4,072 3,015 -374 -
Tax -718 -1,179 -479 -119 -905 -3,863 -23 60.71%
NP -635 -681 -53 309 3,167 -848 -397 6.69%
-
NP to SH 6,442 -424 -181 258 3,167 -848 -397 -
-
Tax Rate 865.06% 236.75% 112.44% 27.80% 22.22% 128.13% - -
Total Cost 15,482 17,674 24,193 42,456 16,354 45,648 6,574 12.53%
-
Net Worth 41,997 44,499 44,197 41,294 47,462 44,037 46,517 -1.39%
Dividend
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 41,997 44,499 44,197 41,294 47,462 44,037 46,517 -1.39%
NOSH 41,997 41,980 42,093 41,294 42,002 40,034 40,101 0.63%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -4.28% -4.01% -0.22% 0.72% 16.22% -1.89% -6.43% -
ROE 15.34% -0.95% -0.41% 0.62% 6.67% -1.93% -0.85% -
Per Share
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 35.35 40.48 57.35 103.56 46.48 111.90 15.40 12.14%
EPS -1.51 -1.01 -0.43 0.61 7.54 -2.12 -0.99 5.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.06 1.05 1.00 1.13 1.10 1.16 -2.02%
Adjusted Per Share Value based on latest NOSH - 41,294
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.29 11.78 16.73 29.64 13.53 31.05 4.28 12.85%
EPS 4.46 -0.29 -0.13 0.18 2.19 -0.59 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2911 0.3084 0.3063 0.2862 0.3289 0.3052 0.3224 -1.39%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/03/11 31/03/10 31/03/09 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.33 0.26 0.23 0.51 0.35 0.77 1.31 -
P/RPS 0.93 0.64 0.40 0.49 0.75 0.69 8.50 -26.29%
P/EPS 2.15 -25.74 -53.49 81.63 4.64 -36.35 -132.32 -
EY 46.48 -3.88 -1.87 1.23 21.54 -2.75 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.22 0.51 0.31 0.70 1.13 -15.61%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/05/11 26/05/10 29/05/09 14/02/07 24/02/06 24/02/05 27/02/04 -
Price 0.35 0.23 0.24 0.65 0.49 0.73 1.53 -
P/RPS 0.99 0.57 0.42 0.63 1.05 0.65 9.93 -27.23%
P/EPS 2.28 -22.77 -55.81 104.04 6.50 -34.46 -154.55 -
EY 43.83 -4.39 -1.79 0.96 15.39 -2.90 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.22 0.23 0.65 0.43 0.66 1.32 -16.72%

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