[MESB] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MESB] MESB BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -280.18%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 23,022 128,538 89,678 55,658 27,953 141,236 85,994 -58.42%
PBT -351 500 -73 -271 29 1,086 658 -
Tax -249 -1,061 -261 22 14 -626 -507 -37.72%
NP -600 -561 -334 -249 43 460 151 -
-
NP to SH -845 -624 -536 -422 -111 210 -48 575.54%
-
Tax Rate - 212.20% - - -48.28% 57.64% 77.05% -
Total Cost 23,622 129,099 90,012 55,907 27,910 140,776 85,843 -57.66%
-
Net Worth 42,880 43,999 46,115 42,222 34,499 44,553 51,840 -11.87%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 42,880 43,999 46,115 42,222 34,499 44,553 51,840 -11.87%
NOSH 42,039 42,307 42,307 42,222 34,499 40,874 47,999 -8.45%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -2.61% -0.44% -0.37% -0.45% 0.15% 0.33% 0.18% -
ROE -1.97% -1.42% -1.16% -1.00% -0.32% 0.47% -0.09% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 54.76 303.82 211.97 131.82 81.02 345.53 179.15 -54.59%
EPS -2.01 -1.49 -1.28 -1.00 -0.26 0.50 -0.10 637.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.04 1.09 1.00 1.00 1.09 1.08 -3.73%
Adjusted Per Share Value based on latest NOSH - 35,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.95 89.08 62.15 38.57 19.37 97.88 59.60 -58.43%
EPS -0.59 -0.43 -0.37 -0.29 -0.08 0.15 -0.03 627.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2972 0.3049 0.3196 0.2926 0.2391 0.3088 0.3593 -11.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.42 0.42 0.45 0.48 0.58 0.51 0.37 -
P/RPS 0.00 0.14 0.21 0.36 0.72 0.15 0.21 -
P/EPS 0.00 -28.48 -35.52 -48.03 -180.27 99.27 -370.00 -
EY 0.00 -3.51 -2.82 -2.08 -0.55 1.01 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.41 0.48 0.58 0.47 0.34 15.11%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 23/11/07 28/08/07 25/05/07 14/02/07 30/11/06 -
Price 0.45 0.43 0.45 0.45 0.52 0.65 0.49 -
P/RPS 0.00 0.14 0.21 0.34 0.64 0.19 0.27 -
P/EPS 0.00 -29.15 -35.52 -45.02 -161.62 126.52 -490.00 -
EY 0.00 -3.43 -2.82 -2.22 -0.62 0.79 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.41 0.45 0.52 0.60 0.45 0.00%

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