[MESB] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[MESB] MESB BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -118.69%
YoY- -37.78%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 167,308 135,224 137,622 133,972 154,848 107,082 96,918 43.95%
PBT 11,520 -1,790 3,012 694 8,004 1,822 542 668.73%
Tax -3,060 -839 -1,900 -1,438 -4,024 -416 -671 175.25%
NP 8,460 -2,629 1,112 -744 3,980 1,406 -129 -
-
NP to SH 8,460 -2,629 1,112 -744 3,980 1,335 22 5207.30%
-
Tax Rate 26.56% - 63.08% 207.20% 50.27% 22.83% 123.80% -
Total Cost 158,848 137,853 136,510 134,716 150,868 105,676 97,047 38.93%
-
Net Worth 83,508 81,473 84,657 83,177 84,805 73,553 6,834 431.33%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 83,508 81,473 84,657 83,177 84,805 73,553 6,834 431.33%
NOSH 41,964 41,996 41,909 41,797 41,983 36,776 3,469 427.76%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.06% -1.94% 0.81% -0.56% 2.57% 1.31% -0.13% -
ROE 10.13% -3.23% 1.31% -0.89% 4.69% 1.82% 0.33% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 398.69 321.99 328.38 320.52 368.83 291.17 2,793.62 -72.72%
EPS 20.16 -6.26 2.65 -1.78 9.48 3.35 0.65 889.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.94 2.02 1.99 2.02 2.00 1.97 0.67%
Adjusted Per Share Value based on latest NOSH - 42,061
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 115.95 93.71 95.38 92.85 107.31 74.21 67.17 43.94%
EPS 5.86 -1.82 0.77 -0.52 2.76 0.93 0.02 4326.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5787 0.5646 0.5867 0.5764 0.5877 0.5097 0.0474 431.02%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.80 0.65 0.62 0.64 0.62 0.74 0.84 -
P/RPS 0.20 0.20 0.19 0.20 0.17 0.25 0.03 254.62%
P/EPS 3.97 -10.38 23.37 -35.96 6.54 20.39 128.57 -90.17%
EY 25.20 -9.63 4.28 -2.78 15.29 4.91 0.78 916.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.31 0.32 0.31 0.37 0.43 -4.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 27/02/17 24/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.865 0.795 0.615 0.68 0.665 0.655 0.76 -
P/RPS 0.22 0.25 0.19 0.21 0.18 0.22 0.03 277.91%
P/EPS 4.29 -12.69 23.18 -38.20 7.01 18.04 116.33 -88.94%
EY 23.31 -7.88 4.31 -2.62 14.26 5.54 0.86 804.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.30 0.34 0.33 0.33 0.39 6.73%

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