[MESB] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[MESB] MESB BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 11.84%
YoY- 168.25%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 71,309 99,193 104,422 114,247 94,965 22,594 15,624 23.26%
PBT 4,093 4,745 3,021 4,452 738 -1,373 -6,488 -
Tax -2,307 -2,026 -1,406 -1,257 -4,934 -456 -17 96.71%
NP 1,786 2,719 1,615 3,195 -4,196 -1,829 -6,505 -
-
NP to SH 960 1,094 449 2,882 -4,223 -1,829 -6,505 -
-
Tax Rate 56.36% 42.70% 46.54% 28.23% 668.56% - - -
Total Cost 69,523 96,474 102,807 111,052 99,161 24,423 22,129 17.08%
-
Net Worth 45,716 44,710 43,166 43,111 0 18,799 46,799 -0.32%
Dividend
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 45,716 44,710 43,166 43,111 0 18,799 46,799 -0.32%
NOSH 41,941 41,785 41,111 43,111 41,363 39,999 39,999 0.65%
Ratio Analysis
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.50% 2.74% 1.55% 2.80% -4.42% -8.10% -41.63% -
ROE 2.10% 2.45% 1.04% 6.69% 0.00% -9.73% -13.90% -
Per Share
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 170.02 237.38 254.00 265.01 229.59 56.49 39.06 22.46%
EPS 2.29 2.62 1.09 6.69 -10.21 -4.57 -16.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 1.05 1.00 0.00 0.47 1.17 -0.97%
Adjusted Per Share Value based on latest NOSH - 43,111
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 49.42 68.74 72.37 79.18 65.81 15.66 10.83 23.26%
EPS 0.67 0.76 0.31 2.00 -2.93 -1.27 -4.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3168 0.3099 0.2992 0.2988 0.00 0.1303 0.3243 -0.32%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/12/10 31/12/09 31/12/08 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.33 0.32 0.30 0.37 0.56 0.99 1.15 -
P/RPS 0.19 0.13 0.12 0.14 0.24 1.75 2.94 -31.43%
P/EPS 14.42 12.22 27.47 5.53 -5.49 -21.65 -7.07 -
EY 6.94 8.18 3.64 18.07 -18.23 -4.62 -14.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.29 0.37 0.00 2.11 0.98 -15.05%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/02/11 23/02/10 25/02/09 30/11/06 25/11/05 29/11/04 23/10/03 -
Price 0.34 0.40 0.23 0.49 0.52 0.85 1.21 -
P/RPS 0.20 0.17 0.09 0.18 0.23 1.50 3.10 -31.45%
P/EPS 14.85 15.28 21.06 7.33 -5.09 -18.59 -7.44 -
EY 6.73 6.55 4.75 13.64 -19.63 -5.38 -13.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.22 0.49 0.00 1.81 1.03 -15.24%

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