[MESB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MESB] MESB BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -90.09%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 92,088 128,538 134,517 111,316 111,812 141,236 114,658 -13.58%
PBT -1,404 500 -109 -542 116 1,086 877 -
Tax -996 -1,061 -391 44 56 -626 -676 29.45%
NP -2,400 -561 -501 -498 172 460 201 -
-
NP to SH -3,380 -624 -804 -844 -444 210 -64 1304.24%
-
Tax Rate - 212.20% - - -48.28% 57.64% 77.08% -
Total Cost 94,488 129,099 135,018 111,814 111,640 140,776 114,457 -11.98%
-
Net Worth 42,880 43,999 46,115 42,222 34,499 44,553 51,839 -11.87%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 42,880 43,999 46,115 42,222 34,499 44,553 51,839 -11.87%
NOSH 42,039 42,307 42,307 42,222 34,499 40,874 47,999 -8.45%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -2.61% -0.44% -0.37% -0.45% 0.15% 0.33% 0.18% -
ROE -7.88% -1.42% -1.74% -2.00% -1.29% 0.47% -0.12% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 219.05 303.82 317.95 263.64 324.09 345.53 238.87 -5.60%
EPS -8.04 -1.49 -1.92 -2.00 -1.04 0.50 -0.13 1459.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.04 1.09 1.00 1.00 1.09 1.08 -3.73%
Adjusted Per Share Value based on latest NOSH - 35,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 63.82 89.08 93.22 77.15 77.49 97.88 79.46 -13.58%
EPS -2.34 -0.43 -0.56 -0.58 -0.31 0.15 -0.04 1403.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2972 0.3049 0.3196 0.2926 0.2391 0.3088 0.3593 -11.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.42 0.42 0.45 0.48 0.58 0.51 0.37 -
P/RPS 0.00 0.14 0.14 0.18 0.18 0.15 0.15 -
P/EPS 0.00 -28.48 -23.68 -24.01 -45.07 99.27 -277.50 -
EY 0.00 -3.51 -4.22 -4.16 -2.22 1.01 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.41 0.48 0.58 0.47 0.34 15.11%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 23/11/07 28/08/07 25/05/07 14/02/07 30/11/06 -
Price 0.45 0.43 0.45 0.45 0.52 0.65 0.49 -
P/RPS 0.00 0.14 0.14 0.17 0.16 0.19 0.21 -
P/EPS 0.00 -29.15 -23.68 -22.51 -40.41 126.52 -367.50 -
EY 0.00 -3.43 -4.22 -4.44 -2.47 0.79 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.41 0.45 0.52 0.60 0.45 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