[MESB] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[MESB] MESB BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -129.04%
YoY- -728.57%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 34,393 23,978 21,784 22,591 18,115 14,847 16,993 12.45%
PBT 1,415 147 9,855 -440 1,167 83 498 18.99%
Tax -215 -254 307 -220 -1,161 -718 -1,179 -24.67%
NP 1,200 -107 10,162 -660 6 -635 -681 -
-
NP to SH 1,318 -1 10,162 -660 105 6,442 -424 -
-
Tax Rate 15.19% 172.79% -3.12% - 99.49% 865.06% 236.75% -
Total Cost 33,193 24,085 11,622 23,251 18,109 15,482 17,674 11.06%
-
Net Worth 83,949 82,325 81,055 146,650 5,440 41,997 44,499 11.14%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 83,949 82,325 81,055 146,650 5,440 41,997 44,499 11.14%
NOSH 41,974 41,789 41,997 92,816 5,440 41,997 41,980 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.49% -0.45% 46.65% -2.92% 0.03% -4.28% -4.01% -
ROE 1.57% 0.00% 12.54% -0.45% 1.93% 15.34% -0.95% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 81.94 57.38 51.87 24.34 332.97 35.35 40.48 12.45%
EPS 2.86 0.00 24.20 -1.27 2.50 -1.51 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.97 1.93 1.58 1.00 1.00 1.06 11.15%
Adjusted Per Share Value based on latest NOSH - 92,816
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 23.84 16.62 15.10 15.66 12.55 10.29 11.78 12.45%
EPS 0.91 0.00 7.04 -0.46 0.07 4.46 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5818 0.5705 0.5617 1.0163 0.0377 0.2911 0.3084 11.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.74 0.79 0.83 0.48 0.35 0.33 0.26 -
P/RPS 0.90 1.38 1.60 1.97 0.11 0.93 0.64 5.84%
P/EPS 23.57 -33,013.68 3.43 -67.50 18.13 2.15 -25.74 -
EY 4.24 0.00 29.15 -1.48 5.51 46.48 -3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.43 0.30 0.35 0.33 0.25 6.74%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 28/05/14 29/05/13 31/05/12 30/05/11 26/05/10 -
Price 0.655 0.94 0.80 0.59 0.34 0.35 0.23 -
P/RPS 0.80 1.64 1.54 2.42 0.10 0.99 0.57 5.80%
P/EPS 20.86 -39,282.11 3.31 -82.97 17.62 2.28 -22.77 -
EY 4.79 0.00 30.25 -1.21 5.68 43.83 -4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.48 0.41 0.37 0.34 0.35 0.22 6.98%

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