[MESB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MESB] MESB BHD
Announcement Date
27-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 27.78%
YoY- 72.48%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 136,979 83,656 74,228 16,443 18,862 36,689 55,584 16.21%
PBT 864 3,127 1,463 -2,509 -9,305 1,719 5,177 -25.78%
Tax -283 -1,755 -4,691 -49 9 933 -1,421 -23.57%
NP 581 1,372 -3,228 -2,558 -9,296 2,652 3,756 -26.72%
-
NP to SH 246 1,162 -3,228 -2,558 -9,296 2,048 3,539 -35.86%
-
Tax Rate 32.75% 56.12% 320.64% - - -54.28% 27.45% -
Total Cost 136,398 82,284 77,456 19,001 28,158 34,037 51,828 17.49%
-
Net Worth 34,499 52,733 18,043 45,487 47,946 57,067 55,963 -7.74%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - 796 1,987 -
Div Payout % - - - - - 38.89% 56.16% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 34,499 52,733 18,043 45,487 47,946 57,067 55,963 -7.74%
NOSH 34,499 46,666 41,961 39,900 39,955 39,907 39,973 -2.42%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.42% 1.64% -4.35% -15.56% -49.28% 7.23% 6.76% -
ROE 0.71% 2.20% -17.89% -5.62% -19.39% 3.59% 6.32% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 397.04 179.26 176.89 41.21 47.21 91.94 139.05 19.09%
EPS 0.71 2.49 -7.69 -6.41 -23.27 5.13 8.85 -34.31%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 5.00 -
NAPS 1.00 1.13 0.43 1.14 1.20 1.43 1.40 -5.45%
Adjusted Per Share Value based on latest NOSH - 39,900
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 94.93 57.98 51.44 11.40 13.07 25.43 38.52 16.21%
EPS 0.17 0.81 -2.24 -1.77 -6.44 1.42 2.45 -35.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 1.38 -
NAPS 0.2391 0.3655 0.125 0.3152 0.3323 0.3955 0.3878 -7.74%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.58 0.40 0.67 1.38 1.10 2.43 1.42 -
P/RPS 0.15 0.22 0.38 3.35 2.33 2.64 1.02 -27.33%
P/EPS 81.34 16.06 -8.71 -21.53 -4.73 47.35 16.04 31.05%
EY 1.23 6.23 -11.48 -4.65 -21.15 2.11 6.23 -23.68%
DY 0.00 0.00 0.00 0.00 0.00 0.82 3.52 -
P/NAPS 0.58 0.35 1.56 1.21 0.92 1.70 1.01 -8.82%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 16/06/06 24/05/05 27/04/04 22/04/03 29/04/02 29/05/01 -
Price 0.52 0.37 0.67 1.39 0.90 2.33 1.31 -
P/RPS 0.13 0.21 0.38 3.37 1.91 2.53 0.94 -28.07%
P/EPS 72.93 14.86 -8.71 -21.68 -3.87 45.40 14.80 30.43%
EY 1.37 6.73 -11.48 -4.61 -25.85 2.20 6.76 -23.34%
DY 0.00 0.00 0.00 0.00 0.00 0.86 3.82 -
P/NAPS 0.52 0.33 1.56 1.22 0.75 1.63 0.94 -9.39%

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