[MESB] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MESB] MESB BHD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 9.93%
YoY- 13.21%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 57,980 61,218 21,889 10,152 5,936 18,660 16,642 129.64%
PBT -5,436 2,017 -1,330 -2,904 -3,224 -3,493 -4,158 19.54%
Tax -1,580 -4,297 -577 0 0 -50 -34 1189.54%
NP -7,016 -2,280 -1,908 -2,904 -3,224 -3,543 -4,193 40.89%
-
NP to SH -7,016 -2,280 -1,908 -2,904 -3,224 -3,543 -4,193 40.89%
-
Tax Rate - 213.04% - - - - - -
Total Cost 64,996 63,498 23,797 13,056 9,160 22,203 20,835 113.35%
-
Net Worth 18,043 5,259 18,786 44,799 45,487 46,386 46,814 -47.00%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 18,043 5,259 18,786 44,799 45,487 46,386 46,814 -47.00%
NOSH 41,961 4,781 39,972 39,999 39,900 39,988 40,012 3.21%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -12.10% -3.72% -8.72% -28.61% -54.31% -18.99% -25.20% -
ROE -38.88% -43.35% -10.16% -6.48% -7.09% -7.64% -8.96% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 138.17 1,280.22 54.76 25.38 14.88 46.66 41.59 122.48%
EPS -16.72 -5.70 -4.77 -7.26 -8.08 -8.86 -10.48 36.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 1.10 0.47 1.12 1.14 1.16 1.17 -48.66%
Adjusted Per Share Value based on latest NOSH - 40,062
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 40.18 42.43 15.17 7.04 4.11 12.93 11.53 129.68%
EPS -4.86 -1.58 -1.32 -2.01 -2.23 -2.46 -2.91 40.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.0365 0.1302 0.3105 0.3152 0.3215 0.3244 -47.01%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.67 0.77 0.99 1.05 1.38 1.31 1.15 -
P/RPS 0.48 0.06 1.81 4.14 9.28 2.81 2.76 -68.80%
P/EPS -4.01 -1.61 -20.74 -14.46 -17.08 -14.79 -10.97 -48.84%
EY -24.96 -61.92 -4.82 -6.91 -5.86 -6.76 -9.11 95.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.70 2.11 0.94 1.21 1.13 0.98 36.29%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 24/02/05 29/11/04 05/08/04 27/04/04 27/02/04 23/10/03 -
Price 0.67 0.73 0.85 0.98 1.39 1.53 1.21 -
P/RPS 0.48 0.06 1.55 3.86 9.34 3.28 2.91 -69.89%
P/EPS -4.01 -1.53 -17.81 -13.50 -17.20 -17.27 -11.55 -50.57%
EY -24.96 -65.32 -5.62 -7.41 -5.81 -5.79 -8.66 102.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.66 1.81 0.88 1.22 1.32 1.03 31.85%

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