[MESB] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[MESB] MESB BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 249.46%
YoY- 4806.03%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 134,342 167,308 135,224 137,622 133,972 154,848 107,082 16.30%
PBT -4,132 11,520 -1,790 3,012 694 8,004 1,822 -
Tax -638 -3,060 -839 -1,900 -1,438 -4,024 -416 32.95%
NP -4,770 8,460 -2,629 1,112 -744 3,980 1,406 -
-
NP to SH -4,770 8,460 -2,629 1,112 -744 3,980 1,335 -
-
Tax Rate - 26.56% - 63.08% 207.20% 50.27% 22.83% -
Total Cost 139,112 158,848 137,853 136,510 134,716 150,868 105,676 20.09%
-
Net Worth 78,940 83,508 81,473 84,657 83,177 84,805 73,553 4.82%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 78,940 83,508 81,473 84,657 83,177 84,805 73,553 4.82%
NOSH 41,989 41,964 41,996 41,909 41,797 41,983 36,776 9.23%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -3.55% 5.06% -1.94% 0.81% -0.56% 2.57% 1.31% -
ROE -6.04% 10.13% -3.23% 1.31% -0.89% 4.69% 1.82% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 319.94 398.69 321.99 328.38 320.52 368.83 291.17 6.47%
EPS -11.36 20.16 -6.26 2.65 -1.78 9.48 3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.99 1.94 2.02 1.99 2.02 2.00 -4.03%
Adjusted Per Share Value based on latest NOSH - 42,020
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 93.10 115.95 93.71 95.38 92.85 107.31 74.21 16.30%
EPS -3.31 5.86 -1.82 0.77 -0.52 2.76 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5471 0.5787 0.5646 0.5867 0.5764 0.5877 0.5097 4.82%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.00 0.80 0.65 0.62 0.64 0.62 0.74 -
P/RPS 0.31 0.20 0.20 0.19 0.20 0.17 0.25 15.40%
P/EPS -8.80 3.97 -10.38 23.37 -35.96 6.54 20.39 -
EY -11.36 25.20 -9.63 4.28 -2.78 15.29 4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.40 0.34 0.31 0.32 0.31 0.37 27.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 28/08/17 29/05/17 27/02/17 24/11/16 30/08/16 31/05/16 -
Price 1.02 0.865 0.795 0.615 0.68 0.665 0.655 -
P/RPS 0.32 0.22 0.25 0.19 0.21 0.18 0.22 28.34%
P/EPS -8.98 4.29 -12.69 23.18 -38.20 7.01 18.04 -
EY -11.14 23.31 -7.88 4.31 -2.62 14.26 5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.41 0.30 0.34 0.33 0.33 38.82%

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