[MESB] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MESB] MESB BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -177.02%
YoY- -156.9%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 22,942 26,398 29,922 31,112 50,721 50,746 58,900 -46.57%
PBT -8,352 -6,644 -4,120 -3,348 4,797 6,050 3,070 -
Tax -17 -33 4,120 3,348 -320 -384 -1,248 -94.25%
NP -8,369 -6,677 0 0 4,477 5,666 1,822 -
-
NP to SH -8,369 -6,677 -4,170 -3,448 4,477 5,666 1,822 -
-
Tax Rate - - - - 6.67% 6.35% 40.65% -
Total Cost 31,311 33,075 29,922 31,112 46,244 45,080 57,078 -32.91%
-
Net Worth 50,012 53,199 56,026 57,067 58,413 58,772 55,539 -6.73%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 800 - - -
Div Payout % - - - - 17.87% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 50,012 53,199 56,026 57,067 58,413 58,772 55,539 -6.73%
NOSH 40,009 39,999 40,019 39,907 40,008 39,981 39,956 0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -36.48% -25.29% 0.00% 0.00% 8.83% 11.17% 3.09% -
ROE -16.73% -12.55% -7.44% -6.04% 7.66% 9.64% 3.28% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 57.34 66.00 74.77 77.96 126.77 126.93 147.41 -46.62%
EPS -20.92 -16.69 -10.42 -8.64 11.19 14.17 4.56 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.25 1.33 1.40 1.43 1.46 1.47 1.39 -6.81%
Adjusted Per Share Value based on latest NOSH - 39,907
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 15.90 18.30 20.74 21.56 35.15 35.17 40.82 -46.57%
EPS -5.80 -4.63 -2.89 -2.39 3.10 3.93 1.26 -
DPS 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.3466 0.3687 0.3883 0.3955 0.4048 0.4073 0.3849 -6.73%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.70 1.93 2.08 2.43 2.36 2.19 1.36 -
P/RPS 2.96 2.92 2.78 3.12 1.86 1.73 0.92 117.47%
P/EPS -8.13 -11.56 -19.96 -28.12 21.09 15.45 29.82 -
EY -12.30 -8.65 -5.01 -3.56 4.74 6.47 3.35 -
DY 0.00 0.00 0.00 0.00 0.85 0.00 0.00 -
P/NAPS 1.36 1.45 1.49 1.70 1.62 1.49 0.98 24.34%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 28/10/02 31/07/02 29/04/02 25/02/02 30/10/01 23/07/01 -
Price 1.79 1.87 2.04 2.33 2.09 1.90 1.87 -
P/RPS 3.12 2.83 2.73 2.99 1.65 1.50 1.27 81.77%
P/EPS -8.56 -11.20 -19.58 -26.97 18.68 13.41 41.01 -
EY -11.69 -8.93 -5.11 -3.71 5.35 7.46 2.44 -
DY 0.00 0.00 0.00 0.00 0.96 0.00 0.00 -
P/NAPS 1.43 1.41 1.46 1.63 1.43 1.29 1.35 3.90%

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