[MESB] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[MESB] MESB BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -79.76%
YoY- -50.87%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 71,281 70,888 65,726 58,568 62,128 72,421 69,212 1.98%
PBT 4,074 3,874 3,178 544 1,977 4,793 7,548 -33.68%
Tax -1,845 -912 -918 2,360 -1,846 -1,504 -1,566 11.53%
NP 2,229 2,962 2,260 2,904 131 3,289 5,982 -48.18%
-
NP to SH 1,340 1,645 996 1,584 7,826 1,845 4,496 -55.34%
-
Tax Rate 45.29% 23.54% 28.89% -433.82% 93.37% 31.38% 20.75% -
Total Cost 69,052 67,925 63,466 55,664 61,997 69,132 63,230 6.04%
-
Net Worth 24,643 53,305 52,729 42,127 52,091 45,713 46,640 -34.61%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 24,643 53,305 52,729 42,127 52,091 45,713 46,640 -34.61%
NOSH 19,252 41,972 41,848 42,127 42,009 41,939 42,018 -40.53%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.13% 4.18% 3.44% 4.96% 0.21% 4.54% 8.64% -
ROE 5.44% 3.09% 1.89% 3.76% 15.02% 4.04% 9.64% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 370.24 168.89 157.06 139.03 147.89 172.68 164.72 71.50%
EPS 6.96 3.92 2.38 1.28 0.31 4.40 10.70 -24.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.26 1.00 1.24 1.09 1.11 9.95%
Adjusted Per Share Value based on latest NOSH - 42,127
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 49.40 49.13 45.55 40.59 43.06 50.19 47.97 1.97%
EPS 0.93 1.14 0.69 1.10 5.42 1.28 3.12 -55.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.3694 0.3654 0.292 0.361 0.3168 0.3232 -34.60%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.35 0.34 0.315 0.38 0.33 0.33 0.52 -
P/RPS 0.09 0.20 0.20 0.27 0.22 0.19 0.32 -57.04%
P/EPS 5.03 8.67 13.24 10.11 1.77 7.50 4.86 2.31%
EY 19.89 11.53 7.56 9.89 56.45 13.33 20.58 -2.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.25 0.38 0.27 0.30 0.47 -30.87%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 22/11/11 23/08/11 30/05/11 28/02/11 24/11/10 -
Price 0.34 0.33 0.32 0.33 0.35 0.34 0.27 -
P/RPS 0.09 0.20 0.20 0.24 0.24 0.20 0.16 -31.83%
P/EPS 4.89 8.42 13.45 8.78 1.88 7.73 2.52 55.51%
EY 20.47 11.88 7.44 11.39 53.23 12.94 39.63 -35.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.25 0.33 0.28 0.31 0.24 8.16%

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