[MESB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MESB] MESB BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -207.72%
YoY- -117.62%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 77,877 66,888 57,522 57,980 61,218 21,889 10,152 287.51%
PBT 1,638 -3,036 -5,546 -5,436 2,017 -1,330 -2,904 -
Tax -1,845 -1,426 -1,384 -1,580 -4,297 -577 0 -
NP -207 -4,462 -6,930 -7,016 -2,280 -1,908 -2,904 -82.72%
-
NP to SH -207 -4,498 -6,930 -7,016 -2,280 -1,908 -2,904 -82.72%
-
Tax Rate 112.64% - - - 213.04% - - -
Total Cost 78,084 71,350 64,452 64,996 63,498 23,797 13,056 228.41%
-
Net Worth 47,736 0 16,379 18,043 5,259 18,786 44,799 4.31%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 47,736 0 16,379 18,043 5,259 18,786 44,799 4.31%
NOSH 42,244 42,017 42,000 41,961 4,781 39,972 39,999 3.69%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.27% -6.67% -12.05% -12.10% -3.72% -8.72% -28.61% -
ROE -0.43% 0.00% -42.31% -38.88% -43.35% -10.16% -6.48% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 184.35 159.19 136.96 138.17 1,280.22 54.76 25.38 273.70%
EPS -0.49 -10.67 -16.50 -16.72 -5.70 -4.77 -7.26 -83.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.00 0.39 0.43 1.10 0.47 1.12 0.59%
Adjusted Per Share Value based on latest NOSH - 41,961
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.97 46.36 39.86 40.18 42.43 15.17 7.04 287.35%
EPS -0.14 -3.12 -4.80 -4.86 -1.58 -1.32 -2.01 -82.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3308 0.00 0.1135 0.125 0.0365 0.1302 0.3105 4.30%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.35 0.56 0.61 0.67 0.77 0.99 1.05 -
P/RPS 0.19 0.35 0.45 0.48 0.06 1.81 4.14 -87.10%
P/EPS -71.43 -5.23 -3.70 -4.01 -1.61 -20.74 -14.46 189.20%
EY -1.40 -19.12 -27.05 -24.96 -61.92 -4.82 -6.91 -65.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 1.56 1.56 0.70 2.11 0.94 -52.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 26/08/05 24/05/05 24/02/05 29/11/04 05/08/04 -
Price 0.49 0.52 0.58 0.67 0.73 0.85 0.98 -
P/RPS 0.27 0.33 0.42 0.48 0.06 1.55 3.86 -82.94%
P/EPS -100.00 -4.86 -3.52 -4.01 -1.53 -17.81 -13.50 278.61%
EY -1.00 -20.59 -28.45 -24.96 -65.32 -5.62 -7.41 -73.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.00 1.49 1.56 0.66 1.81 0.88 -37.88%

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