[MESB] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[MESB] MESB BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -58.96%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 65,726 58,568 62,128 72,421 69,212 60,076 92,046 -20.09%
PBT 3,178 544 1,977 4,793 7,548 5,008 4,817 -24.19%
Tax -918 2,360 -1,846 -1,504 -1,566 -588 -2,726 -51.56%
NP 2,260 2,904 131 3,289 5,982 4,420 2,091 5.31%
-
NP to SH 996 1,584 7,826 1,845 4,496 3,224 851 11.04%
-
Tax Rate 28.89% -433.82% 93.37% 31.38% 20.75% 11.74% 56.59% -
Total Cost 63,466 55,664 61,997 69,132 63,230 55,656 89,955 -20.73%
-
Net Worth 52,729 42,127 52,091 45,713 46,640 45,337 44,436 12.07%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 52,729 42,127 52,091 45,713 46,640 45,337 44,436 12.07%
NOSH 41,848 42,127 42,009 41,939 42,018 41,979 41,921 -0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.44% 4.96% 0.21% 4.54% 8.64% 7.36% 2.27% -
ROE 1.89% 3.76% 15.02% 4.04% 9.64% 7.11% 1.92% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 157.06 139.03 147.89 172.68 164.72 143.11 219.57 -20.00%
EPS 2.38 1.28 0.31 4.40 10.70 7.68 2.03 11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.00 1.24 1.09 1.11 1.08 1.06 12.20%
Adjusted Per Share Value based on latest NOSH - 41,941
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.55 40.59 43.06 50.19 47.97 41.63 63.79 -20.09%
EPS 0.69 1.10 5.42 1.28 3.12 2.23 0.59 10.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3654 0.292 0.361 0.3168 0.3232 0.3142 0.308 12.05%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.315 0.38 0.33 0.33 0.52 0.36 0.26 -
P/RPS 0.20 0.27 0.22 0.19 0.32 0.25 0.12 40.52%
P/EPS 13.24 10.11 1.77 7.50 4.86 4.69 12.81 2.22%
EY 7.56 9.89 56.45 13.33 20.58 21.33 7.81 -2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.38 0.27 0.30 0.47 0.33 0.25 0.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 -
Price 0.32 0.33 0.35 0.34 0.27 0.32 0.23 -
P/RPS 0.20 0.24 0.24 0.20 0.16 0.22 0.10 58.67%
P/EPS 13.45 8.78 1.88 7.73 2.52 4.17 11.33 12.10%
EY 7.44 11.39 53.23 12.94 39.63 24.00 8.83 -10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.33 0.28 0.31 0.24 0.30 0.22 8.88%

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