[MESB] YoY TTM Result on 31-Mar-2006 [#1]

	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	100,808	120,152	136,979	83,656	74,228	16,443	18,862	30.73%
YoY %	-16.10%	-12.28%	63.74%	12.70%	351.43%	-12.82%	-	-
Horiz. %	534.45%	637.01%	726.22%	443.52%	393.53%	87.18%	100.00%	-
PBT	3,716	1,549	864	3,127	1,463	-2,509	-9,305	-
YoY %	139.90%	79.28%	-72.37%	113.74%	158.31%	73.04%	-	-
Horiz. %	-39.94%	-16.65%	-9.29%	-33.61%	-15.72%	26.96%	100.00%	-
Tax	-1,773	-1,341	-283	-1,755	-4,691	-49	9	-
YoY %	-32.21%	-373.85%	83.87%	62.59%	-9,473.47%	-644.44%	-	-
Horiz. %	-19,700.00%	-14,900.00%	-3,144.44%	-19,500.00%	-52,122.22%	-544.44%	100.00%	-
NP	1,943	208	581	1,372	-3,228	-2,558	-9,296	-
YoY %	834.13%	-64.20%	-57.65%	142.50%	-26.19%	72.48%	-	-
Horiz. %	-20.90%	-2.24%	-6.25%	-14.76%	34.72%	27.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	838	-176	246	1,162	-3,228	-2,558	-9,296	-
YoY %	576.14%	-171.54%	-78.83%	136.00%	-26.19%	72.48%	-	-
Horiz. %	-9.01%	1.89%	-2.65%	-12.50%	34.72%	27.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.71%	86.57%	32.75%	56.12%	320.64%	-	-	-
YoY %	-44.89%	164.34%	-41.64%	-82.50%	0.00%	-	-	-
Horiz. %	14.88%	27.00%	10.21%	17.50%	100.00%	-	-	-
Total Cost	98,865	119,944	136,398	82,284	77,456	19,001	28,158	22.23%
YoY %	-17.57%	-12.06%	65.76%	6.23%	307.64%	-32.52%	-	-
Horiz. %	351.11%	425.97%	484.40%	292.22%	275.08%	67.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	43,953	43,314	34,499	52,733	18,043	45,487	47,946	-1.38%
YoY %	1.48%	25.55%	-34.58%	192.26%	-60.33%	-5.13%	-	-
Horiz. %	91.67%	90.34%	71.95%	109.98%	37.63%	94.87%	100.00%	-

	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	43,953	43,314	34,499	52,733	18,043	45,487	47,946	-1.38%
YoY %	1.48%	25.55%	-34.58%	192.26%	-60.33%	-5.13%	-	-
Horiz. %	91.67%	90.34%	71.95%	109.98%	37.63%	94.87%	100.00%	-
NOSH	41,860	42,052	34,499	46,666	41,961	39,900	39,955	0.74%
YoY %	-0.46%	21.89%	-26.07%	11.21%	5.17%	-0.14%	-	-
Horiz. %	104.77%	105.25%	86.34%	116.80%	105.02%	99.86%	100.00%	-

	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	1.93%	0.17%	0.42%	1.64%	-4.35%	-15.56%	-49.28%	-
YoY %	1,035.29%	-59.52%	-74.39%	137.70%	72.04%	68.43%	-	-
Horiz. %	-3.92%	-0.34%	-0.85%	-3.33%	8.83%	31.57%	100.00%	-
ROE	1.91%	-0.41%	0.71%	2.20%	-17.89%	-5.62%	-19.39%	-
YoY %	565.85%	-157.75%	-67.73%	112.30%	-218.33%	71.02%	-	-
Horiz. %	-9.85%	2.11%	-3.66%	-11.35%	92.26%	28.98%	100.00%	-

	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	240.82	285.72	397.04	179.26	176.89	41.21	47.21	29.75%
YoY %	-15.71%	-28.04%	121.49%	1.34%	329.24%	-12.71%	-	-
Horiz. %	510.10%	605.21%	841.01%	379.71%	374.69%	87.29%	100.00%	-
EPS	2.00	-0.42	0.71	2.49	-7.69	-6.41	-23.27	-
YoY %	576.19%	-159.15%	-71.49%	132.38%	-19.97%	72.45%	-	-
Horiz. %	-8.59%	1.80%	-3.05%	-10.70%	33.05%	27.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.05	1.03	1.00	1.13	0.43	1.14	1.20	-2.11%
YoY %	1.94%	3.00%	-11.50%	162.79%	-62.28%	-5.00%	-	-
Horiz. %	87.50%	85.83%	83.33%	94.17%	35.83%	95.00%	100.00%	-

	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 46,666
RPS	69.86	83.27	94.93	57.98	51.44	11.40	13.07	30.73%
YoY %	-16.10%	-12.28%	63.73%	12.71%	351.23%	-12.78%	-	-
Horiz. %	534.51%	637.11%	726.32%	443.61%	393.57%	87.22%	100.00%	-
EPS	0.58	-0.12	0.17	0.81	-2.24	-1.77	-6.44	-
YoY %	583.33%	-170.59%	-79.01%	136.16%	-26.55%	72.52%	-	-
Horiz. %	-9.01%	1.86%	-2.64%	-12.58%	34.78%	27.48%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3046	0.3002	0.2391	0.3655	0.125	0.3152	0.3323	-1.38%
YoY %	1.47%	25.55%	-34.58%	192.40%	-60.34%	-5.15%	-	-
Horiz. %	91.66%	90.34%	71.95%	109.99%	37.62%	94.85%	100.00%	-

	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.23	0.43	0.58	0.40	0.67	1.38	1.10	-
P/RPS	0.10	0.15	0.15	0.22	0.38	3.35	2.33	-39.55%
YoY %	-33.33%	0.00%	-31.82%	-42.11%	-88.66%	43.78%	-	-
Horiz. %	4.29%	6.44%	6.44%	9.44%	16.31%	143.78%	100.00%	-
P/EPS	11.49	-102.74	81.34	16.06	-8.71	-21.53	-4.73	-
YoY %	111.18%	-226.31%	406.48%	284.39%	59.54%	-355.18%	-	-
Horiz. %	-242.92%	2,172.09%	-1,719.66%	-339.53%	184.14%	455.18%	100.00%	-
EY	8.70	-0.97	1.23	6.23	-11.48	-4.65	-21.15	-
YoY %	996.91%	-178.86%	-80.26%	154.27%	-146.88%	78.01%	-	-
Horiz. %	-41.13%	4.59%	-5.82%	-29.46%	54.28%	21.99%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.22	0.42	0.58	0.35	1.56	1.21	0.92	-20.44%
YoY %	-47.62%	-27.59%	65.71%	-77.56%	28.93%	31.52%	-	-
Horiz. %	23.91%	45.65%	63.04%	38.04%	169.57%	131.52%	100.00%	-

	30/06/09	30/06/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	28/08/08	25/05/07	16/06/06	24/05/05	27/04/04	22/04/03	-
Price	0.23	0.34	0.52	0.37	0.67	1.39	0.90	-
P/RPS	0.10	0.12	0.13	0.21	0.38	3.37	1.91	-37.59%
YoY %	-16.67%	-7.69%	-38.10%	-44.74%	-88.72%	76.44%	-	-
Horiz. %	5.24%	6.28%	6.81%	10.99%	19.90%	176.44%	100.00%	-
P/EPS	11.49	-81.24	72.93	14.86	-8.71	-21.68	-3.87	-
YoY %	114.14%	-211.39%	390.78%	270.61%	59.82%	-460.21%	-	-
Horiz. %	-296.90%	2,099.22%	-1,884.50%	-383.98%	225.06%	560.21%	100.00%	-
EY	8.70	-1.23	1.37	6.73	-11.48	-4.61	-25.85	-
YoY %	807.32%	-189.78%	-79.64%	158.62%	-149.02%	82.17%	-	-
Horiz. %	-33.66%	4.76%	-5.30%	-26.03%	44.41%	17.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.22	0.33	0.52	0.33	1.56	1.22	0.75	-17.80%
YoY %	-33.33%	-36.54%	57.58%	-78.85%	27.87%	62.67%	-	-
Horiz. %	29.33%	44.00%	69.33%	44.00%	208.00%	162.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos