[MESB] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[MESB] MESB BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 148.68%
YoY- -62.29%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 72,808 91,250 92,621 89,154 83,956 88,012 87,228 -11.37%
PBT -2,892 16,116 8,348 9,710 4,848 13,709 18,865 -
Tax -88 -920 -1,636 -1,414 -1,236 -838 -824 -77.58%
NP -2,980 15,196 6,712 8,296 3,612 12,871 18,041 -
-
NP to SH -2,948 15,196 6,712 8,296 3,336 12,612 17,696 -
-
Tax Rate - 5.71% 19.60% 14.56% 25.50% 6.11% 4.37% -
Total Cost 75,788 76,054 85,909 80,858 80,344 75,141 69,186 6.28%
-
Net Worth 80,813 81,078 70,376 68,995 62,065 66,141 41,999 54.88%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 80,813 81,078 70,376 68,995 62,065 66,141 41,999 54.88%
NOSH 42,090 41,793 41,398 41,314 38,790 41,861 41,999 0.14%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -4.09% 16.65% 7.25% 9.31% 4.30% 14.62% 20.68% -
ROE -3.65% 18.74% 9.54% 12.02% 5.38% 19.07% 42.13% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 172.98 218.34 223.73 215.79 216.43 210.24 207.69 -11.50%
EPS -6.96 36.36 16.21 20.08 8.60 30.14 41.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.94 1.70 1.67 1.60 1.58 1.00 54.66%
Adjusted Per Share Value based on latest NOSH - 42,002
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 50.46 63.24 64.19 61.79 58.18 60.99 60.45 -11.37%
EPS -2.04 10.53 4.65 5.75 2.31 8.74 12.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5601 0.5619 0.4877 0.4782 0.4301 0.4584 0.2911 54.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.26 0.83 0.80 0.69 0.62 0.48 0.47 -
P/RPS 0.73 0.38 0.36 0.32 0.29 0.23 0.23 116.42%
P/EPS -17.99 2.28 4.93 3.44 7.21 1.59 1.12 -
EY -5.56 43.81 20.27 29.10 13.87 62.77 89.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.43 0.47 0.41 0.39 0.30 0.47 25.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 25/02/14 27/11/13 26/08/13 29/05/13 26/02/13 -
Price 1.08 0.80 0.91 0.815 0.80 0.59 0.43 -
P/RPS 0.62 0.37 0.41 0.38 0.37 0.28 0.21 106.20%
P/EPS -15.42 2.20 5.61 4.06 9.30 1.96 1.02 -
EY -6.49 45.45 17.82 24.64 10.75 51.06 97.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.54 0.49 0.50 0.37 0.43 19.31%

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