[MESB] YoY TTM Result on 30-Jun-2008 [#1]

Stock

[MESB] MESB BHD

Announcement Date

28-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#1]

Profit Trend

QoQ- 78.11%

YoY- -176.19%

Quarter Report

MESB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	68,786	86,747	100,808	120,152	136,979	83,656	74,228	-1.21%
YoY %	-20.71%	-13.95%	-16.10%	-12.28%	63.74%	12.70%	-	-
Horiz. %	92.67%	116.87%	135.81%	161.87%	184.54%	112.70%	100.00%	-
PBT	2,562	5,198	3,716	1,549	864	3,127	1,463	9.37%
YoY %	-50.71%	39.88%	139.90%	79.28%	-72.37%	113.74%	-	-
Horiz. %	175.12%	355.30%	254.00%	105.88%	59.06%	213.74%	100.00%	-
Tax	-1,109	-2,684	-1,773	-1,341	-283	-1,755	-4,691	-20.60%
YoY %	58.68%	-51.38%	-32.21%	-373.85%	83.87%	62.59%	-	-
Horiz. %	23.64%	57.22%	37.80%	28.59%	6.03%	37.41%	100.00%	-
NP	1,453	2,514	1,943	208	581	1,372	-3,228	-
YoY %	-42.20%	29.39%	834.13%	-64.20%	-57.65%	142.50%	-	-
Horiz. %	-45.01%	-77.88%	-60.19%	-6.44%	-18.00%	-42.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,416	1,297	838	-176	246	1,162	-3,228	-
YoY %	471.78%	54.77%	576.14%	-171.54%	-78.83%	136.00%	-	-
Horiz. %	-229.74%	-40.18%	-25.96%	5.45%	-7.62%	-36.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.29%	51.64%	47.71%	86.57%	32.75%	56.12%	320.64%	-
YoY %	-16.17%	8.24%	-44.89%	164.34%	-41.64%	-82.50%	-	-
Horiz. %	13.50%	16.11%	14.88%	27.00%	10.21%	17.50%	100.00%	-
Total Cost	67,333	84,233	98,865	119,944	136,398	82,284	77,456	-2.21%
YoY %	-20.06%	-14.80%	-17.57%	-12.06%	65.76%	6.23%	-	-
Horiz. %	86.93%	108.75%	127.64%	154.85%	176.10%	106.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	42,127	45,337	43,953	43,314	34,499	52,733	18,043	14.52%
YoY %	-7.08%	3.15%	1.48%	25.55%	-34.58%	192.26%	-	-
Horiz. %	233.48%	251.27%	243.60%	240.06%	191.20%	292.26%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	42,127	45,337	43,953	43,314	34,499	52,733	18,043	14.52%
YoY %	-7.08%	3.15%	1.48%	25.55%	-34.58%	192.26%	-	-
Horiz. %	233.48%	251.27%	243.60%	240.06%	191.20%	292.26%	100.00%	-
NOSH	42,127	41,979	41,860	42,052	34,499	46,666	41,961	0.06%
YoY %	0.35%	0.28%	-0.46%	21.89%	-26.07%	11.21%	-	-
Horiz. %	100.40%	100.04%	99.76%	100.22%	82.22%	111.21%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	2.11%	2.90%	1.93%	0.17%	0.42%	1.64%	-4.35%	-
YoY %	-27.24%	50.26%	1,035.29%	-59.52%	-74.39%	137.70%	-	-
Horiz. %	-48.51%	-66.67%	-44.37%	-3.91%	-9.66%	-37.70%	100.00%	-
ROE	17.60%	2.86%	1.91%	-0.41%	0.71%	2.20%	-17.89%	-
YoY %	515.38%	49.74%	565.85%	-157.75%	-67.73%	112.30%	-	-
Horiz. %	-98.38%	-15.99%	-10.68%	2.29%	-3.97%	-12.30%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	163.28	206.64	240.82	285.72	397.04	179.26	176.89	-1.27%
YoY %	-20.98%	-14.19%	-15.71%	-28.04%	121.49%	1.34%	-	-
Horiz. %	92.31%	116.82%	136.14%	161.52%	224.46%	101.34%	100.00%	-
EPS	17.60	3.09	2.00	-0.42	0.71	2.49	-7.69	-
YoY %	469.58%	54.50%	576.19%	-159.15%	-71.49%	132.38%	-	-
Horiz. %	-228.87%	-40.18%	-26.01%	5.46%	-9.23%	-32.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.00	1.08	1.05	1.03	1.00	1.13	0.43	14.45%
YoY %	-7.41%	2.86%	1.94%	3.00%	-11.50%	162.79%	-	-
Horiz. %	232.56%	251.16%	244.19%	239.53%	232.56%	262.79%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 42,052
RPS	47.67	60.12	69.86	83.27	94.93	57.98	51.44	-1.21%
YoY %	-20.71%	-13.94%	-16.10%	-12.28%	63.73%	12.71%	-	-
Horiz. %	92.67%	116.87%	135.81%	161.88%	184.55%	112.71%	100.00%	-
EPS	5.14	0.90	0.58	-0.12	0.17	0.81	-2.24	-
YoY %	471.11%	55.17%	583.33%	-170.59%	-79.01%	136.16%	-	-
Horiz. %	-229.46%	-40.18%	-25.89%	5.36%	-7.59%	-36.16%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.292	0.3142	0.3046	0.3002	0.2391	0.3655	0.125	14.53%
YoY %	-7.07%	3.15%	1.47%	25.55%	-34.58%	192.40%	-	-
Horiz. %	233.60%	251.36%	243.68%	240.16%	191.28%	292.40%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	30/03/07	31/03/06	31/03/05	-
Price	0.38	0.36	0.23	0.43	0.58	0.40	0.67	-
P/RPS	0.23	0.17	0.10	0.15	0.15	0.22	0.38	-7.71%
YoY %	35.29%	70.00%	-33.33%	0.00%	-31.82%	-42.11%	-	-
Horiz. %	60.53%	44.74%	26.32%	39.47%	39.47%	57.89%	100.00%	-
P/EPS	2.16	11.65	11.49	-102.74	81.34	16.06	-8.71	-
YoY %	-81.46%	1.39%	111.18%	-226.31%	406.48%	284.39%	-	-
Horiz. %	-24.80%	-133.75%	-131.92%	1,179.56%	-933.87%	-184.39%	100.00%	-
EY	46.33	8.58	8.70	-0.97	1.23	6.23	-11.48	-
YoY %	439.98%	-1.38%	996.91%	-178.86%	-80.26%	154.27%	-	-
Horiz. %	-403.57%	-74.74%	-75.78%	8.45%	-10.71%	-54.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.33	0.22	0.42	0.58	0.35	1.56	-20.21%
YoY %	15.15%	50.00%	-47.62%	-27.59%	65.71%	-77.56%	-	-
Horiz. %	24.36%	21.15%	14.10%	26.92%	37.18%	22.44%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	25/08/10	28/08/09	28/08/08	25/05/07	16/06/06	24/05/05	-
Price	0.33	0.32	0.23	0.34	0.52	0.37	0.67	-
P/RPS	0.20	0.15	0.10	0.12	0.13	0.21	0.38	-9.75%
YoY %	33.33%	50.00%	-16.67%	-7.69%	-38.10%	-44.74%	-	-
Horiz. %	52.63%	39.47%	26.32%	31.58%	34.21%	55.26%	100.00%	-
P/EPS	1.87	10.36	11.49	-81.24	72.93	14.86	-8.71	-
YoY %	-81.95%	-9.83%	114.14%	-211.39%	390.78%	270.61%	-	-
Horiz. %	-21.47%	-118.94%	-131.92%	932.72%	-837.31%	-170.61%	100.00%	-
EY	53.34	9.66	8.70	-1.23	1.37	6.73	-11.48	-
YoY %	452.17%	11.03%	807.32%	-189.78%	-79.64%	158.62%	-	-
Horiz. %	-464.63%	-84.15%	-75.78%	10.71%	-11.93%	-58.62%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.30	0.22	0.33	0.52	0.33	1.56	-21.99%
YoY %	10.00%	36.36%	-33.33%	-36.54%	57.58%	-78.85%	-	-
Horiz. %	21.15%	19.23%	14.10%	21.15%	33.33%	21.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos