[MESB] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[MESB] MESB BHD
Announcement Date
22-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -11.09%
YoY- -553.91%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 83,656 74,228 16,443 18,862 36,689 55,584 40,539 12.82%
PBT 3,127 1,463 -2,509 -9,305 1,719 5,177 3,523 -1.96%
Tax -1,755 -4,691 -49 9 933 -1,421 -286 35.28%
NP 1,372 -3,228 -2,558 -9,296 2,652 3,756 3,237 -13.32%
-
NP to SH 1,162 -3,228 -2,558 -9,296 2,048 3,539 3,237 -15.69%
-
Tax Rate 56.12% 320.64% - - -54.28% 27.45% 8.12% -
Total Cost 82,284 77,456 19,001 28,158 34,037 51,828 37,302 14.08%
-
Net Worth 52,733 18,043 45,487 47,946 57,067 55,963 54,116 -0.43%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - 796 1,987 1,001 -
Div Payout % - - - - 38.89% 56.16% 30.94% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 52,733 18,043 45,487 47,946 57,067 55,963 54,116 -0.43%
NOSH 46,666 41,961 39,900 39,955 39,907 39,973 40,086 2.56%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.64% -4.35% -15.56% -49.28% 7.23% 6.76% 7.98% -
ROE 2.20% -17.89% -5.62% -19.39% 3.59% 6.32% 5.98% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 179.26 176.89 41.21 47.21 91.94 139.05 101.13 10.00%
EPS 2.49 -7.69 -6.41 -23.27 5.13 8.85 8.08 -17.80%
DPS 0.00 0.00 0.00 0.00 2.00 5.00 2.50 -
NAPS 1.13 0.43 1.14 1.20 1.43 1.40 1.35 -2.91%
Adjusted Per Share Value based on latest NOSH - 39,955
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 57.98 51.44 11.40 13.07 25.43 38.52 28.09 12.83%
EPS 0.81 -2.24 -1.77 -6.44 1.42 2.45 2.24 -15.58%
DPS 0.00 0.00 0.00 0.00 0.55 1.38 0.69 -
NAPS 0.3655 0.125 0.3152 0.3323 0.3955 0.3878 0.375 -0.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.40 0.67 1.38 1.10 2.43 1.42 3.96 -
P/RPS 0.22 0.38 3.35 2.33 2.64 1.02 3.92 -38.11%
P/EPS 16.06 -8.71 -21.53 -4.73 47.35 16.04 49.04 -16.96%
EY 6.23 -11.48 -4.65 -21.15 2.11 6.23 2.04 20.44%
DY 0.00 0.00 0.00 0.00 0.82 3.52 0.63 -
P/NAPS 0.35 1.56 1.21 0.92 1.70 1.01 2.93 -29.81%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 16/06/06 24/05/05 27/04/04 22/04/03 29/04/02 29/05/01 - -
Price 0.37 0.67 1.39 0.90 2.33 1.31 0.00 -
P/RPS 0.21 0.38 3.37 1.91 2.53 0.94 0.00 -
P/EPS 14.86 -8.71 -21.68 -3.87 45.40 14.80 0.00 -
EY 6.73 -11.48 -4.61 -25.85 2.20 6.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.86 3.82 0.00 -
P/NAPS 0.33 1.56 1.22 0.75 1.63 0.94 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