[MESB] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[MESB] MESB BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -32.81%
YoY- 178.5%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 96,722 81,272 128,562 113,914 119,829 96,144 92,088 3.32%
PBT 6,194 3,484 3,447 3,295 3,984 1,204 -1,404 -
Tax -1,724 -756 -1,885 -1,533 -1,804 -602 -996 44.11%
NP 4,470 2,728 1,562 1,761 2,179 602 -2,400 -
-
NP to SH 2,082 1,440 268 489 729 -420 -3,380 -
-
Tax Rate 27.83% 21.70% 54.69% 46.53% 45.28% 50.00% - -
Total Cost 92,252 78,544 127,000 112,153 117,649 95,542 94,488 -1.58%
-
Net Worth 44,914 43,953 43,968 44,060 43,991 43,259 42,880 3.13%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 44,914 43,953 43,968 44,060 43,991 43,259 42,880 3.13%
NOSH 41,975 41,860 41,875 41,962 41,896 42,000 42,039 -0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.62% 3.36% 1.21% 1.55% 1.82% 0.63% -2.61% -
ROE 4.64% 3.28% 0.61% 1.11% 1.66% -0.97% -7.88% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 230.42 194.15 307.01 271.47 286.01 228.91 219.05 3.42%
EPS 4.96 3.44 0.64 1.17 1.74 -1.00 -8.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.05 1.05 1.05 1.03 1.02 3.23%
Adjusted Per Share Value based on latest NOSH - 41,111
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 67.03 56.32 89.10 78.95 83.04 66.63 63.82 3.32%
EPS 1.44 1.00 0.19 0.34 0.51 -0.29 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3113 0.3046 0.3047 0.3054 0.3049 0.2998 0.2972 3.13%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.23 0.23 0.30 0.35 0.43 0.42 -
P/RPS 0.11 0.12 0.07 0.00 0.00 0.00 0.00 -
P/EPS 5.04 6.69 35.94 0.00 0.00 0.00 0.00 -
EY 19.84 14.96 2.78 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.22 0.30 0.35 0.43 0.42 -33.04%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 29/05/09 25/02/09 26/11/08 28/08/08 28/05/08 -
Price 0.45 0.23 0.24 0.23 0.35 0.34 0.45 -
P/RPS 0.20 0.12 0.08 0.00 0.00 0.00 0.00 -
P/EPS 9.07 6.69 37.50 0.00 0.00 0.00 0.00 -
EY 11.02 14.96 2.67 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.22 0.23 0.23 0.35 0.34 0.45 -4.49%

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