[MESB] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[MESB] MESB BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -271.84%
YoY- 27.14%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 107,082 96,918 80,554 70,508 86,697 83,481 80,200 21.23%
PBT 1,822 542 -380 -1,844 1,930 2,774 1,758 2.41%
Tax -416 -671 -18 -760 -939 -1,310 -96 165.55%
NP 1,406 -129 -398 -2,604 991 1,464 1,662 -10.54%
-
NP to SH 1,335 22 -540 -2,148 1,250 1,668 1,708 -15.13%
-
Tax Rate 22.83% 123.80% - - 48.65% 47.22% 5.46% -
Total Cost 105,676 97,047 80,952 73,112 85,706 82,017 78,538 21.85%
-
Net Worth 73,553 6,834 278,526 81,808 82,634 41,979 82,455 -7.32%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 73,553 6,834 278,526 81,808 82,634 41,979 82,455 -7.32%
NOSH 36,776 3,469 142,105 41,953 41,946 41,979 42,068 -8.56%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.31% -0.13% -0.49% -3.69% 1.14% 1.75% 2.07% -
ROE 1.82% 0.33% -0.19% -2.63% 1.51% 3.97% 2.07% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 291.17 2,793.62 56.69 168.06 206.69 198.86 190.64 32.58%
EPS 3.35 0.65 -0.38 -3.32 2.98 4.43 4.18 -13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.97 1.96 1.95 1.97 1.00 1.96 1.35%
Adjusted Per Share Value based on latest NOSH - 41,953
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 74.21 67.17 55.83 48.86 60.08 57.85 55.58 21.23%
EPS 0.93 0.02 -0.37 -1.49 0.87 1.16 1.18 -14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5097 0.0474 1.9303 0.567 0.5727 0.2909 0.5714 -7.32%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.74 0.84 0.81 0.88 0.79 0.92 1.06 -
P/RPS 0.25 0.03 1.43 0.52 0.38 0.46 0.56 -41.55%
P/EPS 20.39 128.57 -213.16 -17.19 26.51 23.15 26.11 -15.18%
EY 4.91 0.78 -0.47 -5.82 3.77 4.32 3.83 17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.41 0.45 0.40 0.92 0.54 -22.26%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 30/11/15 25/08/15 29/05/15 26/02/15 26/11/14 -
Price 0.655 0.76 0.82 0.87 0.94 0.82 0.85 -
P/RPS 0.22 0.03 1.45 0.52 0.45 0.41 0.45 -37.91%
P/EPS 18.04 116.33 -215.79 -16.99 31.54 20.64 20.94 -9.45%
EY 5.54 0.86 -0.46 -5.89 3.17 4.85 4.78 10.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.42 0.45 0.48 0.82 0.43 -16.16%

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