[MESB] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[MESB] MESB BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -20.99%
YoY- 79.87%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 26,398 29,922 31,112 50,721 50,746 58,900 87,236 -54.89%
PBT -6,644 -4,120 -3,348 4,797 6,050 3,070 8,752 -
Tax -33 4,120 3,348 -320 -384 -1,248 -2,692 -94.66%
NP -6,677 0 0 4,477 5,666 1,822 6,060 -
-
NP to SH -6,677 -4,170 -3,448 4,477 5,666 1,822 6,060 -
-
Tax Rate - - - 6.67% 6.35% 40.65% 30.76% -
Total Cost 33,075 29,922 31,112 46,244 45,080 57,078 81,176 -45.00%
-
Net Worth 53,199 56,026 57,067 58,413 58,772 55,539 55,963 -3.31%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 800 - - - -
Div Payout % - - - 17.87% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 53,199 56,026 57,067 58,413 58,772 55,539 55,963 -3.31%
NOSH 39,999 40,019 39,907 40,008 39,981 39,956 39,973 0.04%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -25.29% 0.00% 0.00% 8.83% 11.17% 3.09% 6.95% -
ROE -12.55% -7.44% -6.04% 7.66% 9.64% 3.28% 10.83% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 66.00 74.77 77.96 126.77 126.93 147.41 218.23 -54.91%
EPS -16.69 -10.42 -8.64 11.19 14.17 4.56 15.16 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.33 1.40 1.43 1.46 1.47 1.39 1.40 -3.35%
Adjusted Per Share Value based on latest NOSH - 39,824
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 18.30 20.74 21.56 35.15 35.17 40.82 60.46 -54.88%
EPS -4.63 -2.89 -2.39 3.10 3.93 1.26 4.20 -
DPS 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
NAPS 0.3687 0.3883 0.3955 0.4048 0.4073 0.3849 0.3878 -3.30%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.93 2.08 2.43 2.36 2.19 1.36 1.42 -
P/RPS 2.92 2.78 3.12 1.86 1.73 0.92 0.65 172.00%
P/EPS -11.56 -19.96 -28.12 21.09 15.45 29.82 9.37 -
EY -8.65 -5.01 -3.56 4.74 6.47 3.35 10.68 -
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 1.45 1.49 1.70 1.62 1.49 0.98 1.01 27.23%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/10/02 31/07/02 29/04/02 25/02/02 30/10/01 23/07/01 29/05/01 -
Price 1.87 2.04 2.33 2.09 1.90 1.87 1.31 -
P/RPS 2.83 2.73 2.99 1.65 1.50 1.27 0.60 180.98%
P/EPS -11.20 -19.58 -26.97 18.68 13.41 41.01 8.64 -
EY -8.93 -5.11 -3.71 5.35 7.46 2.44 11.57 -
DY 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
P/NAPS 1.41 1.46 1.63 1.43 1.29 1.35 0.94 31.00%

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