[MESB] QoQ Annualized Quarter Result on 31-Mar-2018

Stock
[MESB] MESB BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018
Profit Trend
QoQ- -51.51%
YoY- -124.69%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 183,210 182,863 40,927 140,038 136,754 134,342 167,308 6.22%
PBT 4,825 -218 3,456 -5,238 -2,848 -4,132 11,520 -43.93%
Tax -1,891 -710 -705 -669 -1,050 -638 -3,060 -27.38%
NP 2,934 -928 2,751 -5,907 -3,898 -4,770 8,460 -50.54%
-
NP to SH 2,934 -928 2,751 -5,907 -3,898 -4,770 8,460 -50.54%
-
Tax Rate 39.19% - 20.40% - - - 26.56% -
Total Cost 180,276 183,792 38,176 145,945 140,653 139,112 158,848 8.77%
-
Net Worth 86,813 84,356 82,092 84,356 87,633 78,940 83,508 2.61%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 86,813 84,356 82,092 84,356 87,633 78,940 83,508 2.61%
NOSH 81,900 81,900 81,900 81,900 81,900 41,989 41,964 55.98%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.60% -0.51% 6.72% -4.22% -2.85% -3.55% 5.06% -
ROE 3.38% -1.10% 3.35% -7.00% -4.45% -6.04% 10.13% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 223.70 223.28 53.35 170.99 166.98 319.94 398.69 -31.90%
EPS 3.59 1.13 3.58 -7.21 -4.76 -11.36 20.16 -68.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.03 1.07 1.03 1.07 1.88 1.99 -34.21%
Adjusted Per Share Value based on latest NOSH - 81,900
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 126.97 126.73 28.36 97.05 94.77 93.10 115.95 6.22%
EPS 2.03 -0.64 1.91 -4.09 -2.70 -3.31 5.86 -50.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6016 0.5846 0.5689 0.5846 0.6073 0.5471 0.5787 2.61%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.225 0.30 0.29 0.39 0.54 1.00 0.80 -
P/RPS 0.10 0.13 0.54 0.23 0.32 0.31 0.20 -36.92%
P/EPS 6.28 -26.45 8.09 -5.41 -11.34 -8.80 3.97 35.64%
EY 15.92 -3.78 12.37 -18.49 -8.82 -11.36 25.20 -26.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.29 0.27 0.38 0.50 0.53 0.40 -34.84%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 28/08/18 30/05/18 28/02/18 29/11/17 28/08/17 -
Price 0.26 0.22 0.285 0.29 0.39 1.02 0.865 -
P/RPS 0.12 0.10 0.53 0.17 0.23 0.32 0.22 -33.16%
P/EPS 7.26 -19.40 7.95 -4.02 -8.19 -8.98 4.29 41.87%
EY 13.78 -5.15 12.58 -24.87 -12.21 -11.14 23.31 -29.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.21 0.27 0.28 0.36 0.54 0.43 -30.27%

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