[MESB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MESB] MESB BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 45.55%
YoY- 57.67%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 128,759 78,418 61,217 18,658 22,941 50,720 44,561 19.33%
PBT 1,086 1,517 2,016 -3,493 -8,352 4,744 3,725 -18.56%
Tax -626 -1,821 -4,296 -49 -16 285 -1,019 -7.79%
NP 460 -304 -2,280 -3,542 -8,368 5,029 2,706 -25.56%
-
NP to SH 217 -452 -2,280 -3,542 -8,368 4,425 2,489 -33.39%
-
Tax Rate 57.64% 120.04% 213.10% - - -6.01% 27.36% -
Total Cost 128,299 78,722 63,497 22,200 31,309 45,691 41,855 20.51%
-
Net Worth 41,294 42,002 44,037 46,517 50,015 39,824 54,059 -4.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 796 1,987 -
Div Payout % - - - - - 18.00% 79.85% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 41,294 42,002 44,037 46,517 50,015 39,824 54,059 -4.38%
NOSH 41,294 42,002 40,034 40,101 40,012 39,824 39,749 0.63%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.36% -0.39% -3.72% -18.98% -36.48% 9.92% 6.07% -
ROE 0.53% -1.08% -5.18% -7.61% -16.73% 11.11% 4.60% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 311.81 186.70 152.91 46.53 57.33 127.36 112.10 18.58%
EPS 0.53 -1.08 -5.70 -8.83 -20.91 11.11 6.26 -33.72%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 5.00 -
NAPS 1.00 1.00 1.10 1.16 1.25 1.00 1.36 -4.99%
Adjusted Per Share Value based on latest NOSH - 40,101
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 89.23 54.35 42.43 12.93 15.90 35.15 30.88 19.33%
EPS 0.15 -0.31 -1.58 -2.45 -5.80 3.07 1.72 -33.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 1.38 -
NAPS 0.2862 0.2911 0.3052 0.3224 0.3466 0.276 0.3747 -4.38%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.51 0.35 0.77 1.31 1.70 2.36 2.10 -
P/RPS 0.16 0.19 0.50 2.82 2.97 1.85 1.87 -33.60%
P/EPS 97.05 -32.52 -13.52 -14.83 -8.13 21.24 33.54 19.36%
EY 1.03 -3.07 -7.40 -6.74 -12.30 4.71 2.98 -16.22%
DY 0.00 0.00 0.00 0.00 0.00 0.85 2.38 -
P/NAPS 0.51 0.35 0.70 1.13 1.36 2.36 1.54 -16.81%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 24/02/06 24/02/05 27/02/04 24/02/03 25/02/02 26/02/01 -
Price 0.65 0.49 0.73 1.53 1.79 2.09 1.60 -
P/RPS 0.21 0.26 0.48 3.29 3.12 1.64 1.43 -27.35%
P/EPS 123.69 -45.53 -12.82 -17.32 -8.56 18.81 25.55 30.04%
EY 0.81 -2.20 -7.80 -5.77 -11.68 5.32 3.91 -23.06%
DY 0.00 0.00 0.00 0.00 0.00 0.96 3.13 -
P/NAPS 0.65 0.49 0.66 1.32 1.43 2.09 1.18 -9.45%

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