[MESB] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[MESB] MESB BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -6.1%
YoY- -91.04%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 78,291 97,037 120,894 148,159 85,915 84,902 14,575 30.83%
PBT 5,494 3,888 3,330 756 4,349 695 -3,298 -
Tax -2,647 -1,544 -1,880 -236 -1,497 -4,988 -23 113.55%
NP 2,847 2,344 1,450 520 2,852 -4,293 -3,321 -
-
NP to SH 2,058 823 541 231 2,577 -4,293 -3,321 -
-
Tax Rate 48.18% 39.71% 56.46% 31.22% 34.42% 717.70% - -
Total Cost 75,444 94,693 119,444 147,639 83,063 89,195 17,896 25.86%
-
Net Worth 46,665 44,979 44,024 35,000 45,245 16,395 44,869 0.62%
Dividend
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 46,665 44,979 44,024 35,000 45,245 16,395 44,869 0.62%
NOSH 42,040 42,037 41,927 35,000 42,285 42,039 40,062 0.77%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.64% 2.42% 1.20% 0.35% 3.32% -5.06% -22.79% -
ROE 4.41% 1.83% 1.23% 0.66% 5.70% -26.18% -7.40% -
Per Share
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 186.23 230.84 288.34 423.31 203.18 201.96 36.38 29.83%
EPS 4.90 1.96 1.29 0.66 6.09 -10.21 -8.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.07 1.05 1.00 1.07 0.39 1.12 -0.14%
Adjusted Per Share Value based on latest NOSH - 35,000
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 54.26 67.25 83.78 102.68 59.54 58.84 10.10 30.83%
EPS 1.43 0.57 0.37 0.16 1.79 -2.98 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3234 0.3117 0.3051 0.2426 0.3136 0.1136 0.311 0.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/09/10 30/09/09 30/09/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.52 0.25 0.35 0.48 0.37 0.61 1.05 -
P/RPS 0.28 0.11 0.12 0.11 0.18 0.30 2.89 -31.14%
P/EPS 10.62 12.77 27.13 72.73 6.07 -5.97 -12.67 -
EY 9.41 7.83 3.69 1.38 16.47 -16.74 -7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.23 0.33 0.48 0.35 1.56 0.94 -10.48%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/11/10 26/11/09 26/11/08 28/08/07 08/09/06 26/08/05 05/08/04 -
Price 0.27 0.45 0.35 0.45 0.32 0.58 0.98 -
P/RPS 0.14 0.19 0.12 0.11 0.16 0.29 2.69 -37.65%
P/EPS 5.52 22.99 27.13 68.18 5.25 -5.68 -11.82 -
EY 18.13 4.35 3.69 1.47 19.04 -17.61 -8.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.42 0.33 0.45 0.30 1.49 0.88 -18.75%

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