[MESB] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[MESB] MESB BHD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -141.88%
YoY- -328.87%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,699 22,942 19,799 14,961 7,778 50,721 38,060 -78.89%
PBT -1,790 -8,352 -4,983 -2,060 -837 4,797 4,538 -
Tax 0 -17 -25 2,060 837 -320 -288 -
NP -1,790 -8,369 -5,008 0 0 4,477 4,250 -
-
NP to SH -1,790 -8,369 -5,008 -2,085 -862 4,477 4,250 -
-
Tax Rate - - - - - 6.67% 6.35% -
Total Cost 5,489 31,311 24,807 14,961 7,778 46,244 33,810 -70.27%
-
Net Worth 47,946 50,012 53,199 56,026 57,067 58,413 58,772 -12.70%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 800 - -
Div Payout % - - - - - 17.87% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 47,946 50,012 53,199 56,026 57,067 58,413 58,772 -12.70%
NOSH 39,955 40,009 39,999 40,019 39,907 40,008 39,981 -0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -48.39% -36.48% -25.29% 0.00% 0.00% 8.83% 11.17% -
ROE -3.73% -16.73% -9.41% -3.72% -1.51% 7.66% 7.23% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 9.26 57.34 49.50 37.38 19.49 126.77 95.19 -78.87%
EPS -4.48 -20.92 -12.52 -5.21 -2.16 11.19 10.63 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.20 1.25 1.33 1.40 1.43 1.46 1.47 -12.66%
Adjusted Per Share Value based on latest NOSH - 39,967
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.56 15.90 13.72 10.37 5.39 35.15 26.38 -78.91%
EPS -1.24 -5.80 -3.47 -1.44 -0.60 3.10 2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.00 -
NAPS 0.3323 0.3466 0.3687 0.3883 0.3955 0.4048 0.4073 -12.69%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.10 1.70 1.93 2.08 2.43 2.36 2.19 -
P/RPS 11.88 2.96 3.90 5.56 12.47 1.86 2.30 199.10%
P/EPS -24.55 -8.13 -15.42 -39.92 -112.50 21.09 20.60 -
EY -4.07 -12.30 -6.49 -2.50 -0.89 4.74 4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 0.92 1.36 1.45 1.49 1.70 1.62 1.49 -27.51%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/04/03 24/02/03 28/10/02 31/07/02 29/04/02 25/02/02 30/10/01 -
Price 0.90 1.79 1.87 2.04 2.33 2.09 1.90 -
P/RPS 9.72 3.12 3.78 5.46 11.95 1.65 2.00 187.19%
P/EPS -20.09 -8.56 -14.94 -39.16 -107.87 18.68 17.87 -
EY -4.98 -11.69 -6.70 -2.55 -0.93 5.35 5.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.96 0.00 -
P/NAPS 0.75 1.43 1.41 1.46 1.63 1.43 1.29 -30.36%

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