[MESB] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[MESB] MESB BHD
Announcement Date
28-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -438.14%
YoY- -209.62%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 94,965 22,594 15,624 32,459 50,969 45,358 16,046 -1.87%
PBT 738 -1,373 -6,488 -4,776 4,879 4,056 2,114 1.12%
Tax -4,934 -456 -17 -56 133 -850 -1 -8.64%
NP -4,196 -1,829 -6,505 -4,832 5,012 3,206 2,113 -
-
NP to SH -4,223 -1,829 -6,505 -4,832 4,408 2,989 2,113 -
-
Tax Rate 668.56% - - - -2.73% 20.96% 0.05% -
Total Cost 99,161 24,423 22,129 37,291 45,957 42,152 13,933 -2.06%
-
Net Worth 0 18,799 46,799 53,181 58,782 55,546 54,174 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 796 1,987 1,001 - -
Div Payout % - - - 0.00% 45.09% 33.51% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 0 18,799 46,799 53,181 58,782 55,546 54,174 -
NOSH 41,363 39,999 39,999 39,986 39,988 39,961 19,990 -0.77%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -4.42% -8.10% -41.63% -14.89% 9.83% 7.07% 13.17% -
ROE 0.00% -9.73% -13.90% -9.09% 7.50% 5.38% 3.90% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 229.59 56.49 39.06 81.18 127.46 113.50 80.27 -1.11%
EPS -10.21 -4.57 -16.26 -12.08 11.02 7.48 10.57 -
DPS 0.00 0.00 0.00 2.00 5.00 2.51 0.00 -
NAPS 0.00 0.47 1.17 1.33 1.47 1.39 2.71 -
Adjusted Per Share Value based on latest NOSH - 39,986
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 65.81 15.66 10.83 22.49 35.32 31.43 11.12 -1.87%
EPS -2.93 -1.27 -4.51 -3.35 3.05 2.07 1.46 -
DPS 0.00 0.00 0.00 0.55 1.38 0.69 0.00 -
NAPS 0.00 0.1303 0.3243 0.3686 0.4074 0.385 0.3754 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.56 0.99 1.15 1.93 2.19 2.06 0.00 -
P/RPS 0.24 1.75 2.94 2.38 1.72 1.81 0.00 -100.00%
P/EPS -5.49 -21.65 -7.07 -15.97 19.87 27.54 0.00 -100.00%
EY -18.23 -4.62 -14.14 -6.26 5.03 3.63 0.00 -100.00%
DY 0.00 0.00 0.00 1.04 2.28 1.22 0.00 -
P/NAPS 0.00 2.11 0.98 1.45 1.49 1.48 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 29/11/04 23/10/03 28/10/02 30/10/01 23/10/00 - -
Price 0.52 0.85 1.21 1.87 1.90 2.36 0.00 -
P/RPS 0.23 1.50 3.10 2.30 1.49 2.08 0.00 -100.00%
P/EPS -5.09 -18.59 -7.44 -15.47 17.24 31.55 0.00 -100.00%
EY -19.63 -5.38 -13.44 -6.46 5.80 3.17 0.00 -100.00%
DY 0.00 0.00 0.00 1.07 2.63 1.06 0.00 -
P/NAPS 0.00 1.81 1.03 1.41 1.29 1.70 0.00 -

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
Post a Comment