[MESB] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[MESB] MESB BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 74.86%
YoY- -131.62%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 154,848 107,082 96,918 80,554 70,508 86,697 83,481 51.02%
PBT 8,004 1,822 542 -380 -1,844 1,930 2,774 102.80%
Tax -4,024 -416 -671 -18 -760 -939 -1,310 111.45%
NP 3,980 1,406 -129 -398 -2,604 991 1,464 94.90%
-
NP to SH 3,980 1,335 22 -540 -2,148 1,250 1,668 78.65%
-
Tax Rate 50.27% 22.83% 123.80% - - 48.65% 47.22% -
Total Cost 150,868 105,676 97,047 80,952 73,112 85,706 82,017 50.18%
-
Net Worth 84,805 73,553 6,834 278,526 81,808 82,634 41,979 59.87%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 84,805 73,553 6,834 278,526 81,808 82,634 41,979 59.87%
NOSH 41,983 36,776 3,469 142,105 41,953 41,946 41,979 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.57% 1.31% -0.13% -0.49% -3.69% 1.14% 1.75% -
ROE 4.69% 1.82% 0.33% -0.19% -2.63% 1.51% 3.97% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 368.83 291.17 2,793.62 56.69 168.06 206.69 198.86 51.01%
EPS 9.48 3.35 0.65 -0.38 -3.32 2.98 4.43 66.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.00 1.97 1.96 1.95 1.97 1.00 59.86%
Adjusted Per Share Value based on latest NOSH - 41,718
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 107.31 74.21 67.17 55.83 48.86 60.08 57.85 51.02%
EPS 2.76 0.93 0.02 -0.37 -1.49 0.87 1.16 78.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5877 0.5097 0.0474 1.9303 0.567 0.5727 0.2909 59.87%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.62 0.74 0.84 0.81 0.88 0.79 0.92 -
P/RPS 0.17 0.25 0.03 1.43 0.52 0.38 0.46 -48.53%
P/EPS 6.54 20.39 128.57 -213.16 -17.19 26.51 23.15 -56.97%
EY 15.29 4.91 0.78 -0.47 -5.82 3.77 4.32 132.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.43 0.41 0.45 0.40 0.92 -51.60%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 25/08/15 29/05/15 26/02/15 -
Price 0.665 0.655 0.76 0.82 0.87 0.94 0.82 -
P/RPS 0.18 0.22 0.03 1.45 0.52 0.45 0.41 -42.26%
P/EPS 7.01 18.04 116.33 -215.79 -16.99 31.54 20.64 -51.35%
EY 14.26 5.54 0.86 -0.46 -5.89 3.17 4.85 105.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.39 0.42 0.45 0.48 0.82 -45.52%

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