[MESB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MESB] MESB BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 13.36%
YoY- -78.83%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 86,747 100,808 120,152 136,979 83,656 74,228 16,443 30.47%
PBT 5,198 3,716 1,549 864 3,127 1,463 -2,509 -
Tax -2,684 -1,773 -1,341 -283 -1,755 -4,691 -49 89.70%
NP 2,514 1,943 208 581 1,372 -3,228 -2,558 -
-
NP to SH 1,297 838 -176 246 1,162 -3,228 -2,558 -
-
Tax Rate 51.64% 47.71% 86.57% 32.75% 56.12% 320.64% - -
Total Cost 84,233 98,865 119,944 136,398 82,284 77,456 19,001 26.89%
-
Net Worth 45,337 43,953 43,314 34,499 52,733 18,043 45,487 -0.05%
Dividend
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 45,337 43,953 43,314 34,499 52,733 18,043 45,487 -0.05%
NOSH 41,979 41,860 42,052 34,499 46,666 41,961 39,900 0.81%
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.90% 1.93% 0.17% 0.42% 1.64% -4.35% -15.56% -
ROE 2.86% 1.91% -0.41% 0.71% 2.20% -17.89% -5.62% -
Per Share
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 206.64 240.82 285.72 397.04 179.26 176.89 41.21 29.41%
EPS 3.09 2.00 -0.42 0.71 2.49 -7.69 -6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.05 1.03 1.00 1.13 0.43 1.14 -0.86%
Adjusted Per Share Value based on latest NOSH - 34,499
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 60.12 69.86 83.27 94.93 57.98 51.44 11.40 30.46%
EPS 0.90 0.58 -0.12 0.17 0.81 -2.24 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3142 0.3046 0.3002 0.2391 0.3655 0.125 0.3152 -0.05%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/06/10 30/06/09 30/06/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.36 0.23 0.43 0.58 0.40 0.67 1.38 -
P/RPS 0.17 0.10 0.15 0.15 0.22 0.38 3.35 -37.92%
P/EPS 11.65 11.49 -102.74 81.34 16.06 -8.71 -21.53 -
EY 8.58 8.70 -0.97 1.23 6.23 -11.48 -4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.22 0.42 0.58 0.35 1.56 1.21 -18.76%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/08/10 28/08/09 28/08/08 25/05/07 16/06/06 24/05/05 27/04/04 -
Price 0.32 0.23 0.34 0.52 0.37 0.67 1.39 -
P/RPS 0.15 0.10 0.12 0.13 0.21 0.38 3.37 -39.21%
P/EPS 10.36 11.49 -81.24 72.93 14.86 -8.71 -21.68 -
EY 9.66 8.70 -1.23 1.37 6.73 -11.48 -4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.33 0.52 0.33 1.56 1.22 -20.09%

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