[MESB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[MESB] MESB BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 34.33%
YoY- 271.43%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 92,046 75,053 48,361 20,318 128,562 104,422 79,886 9.91%
PBT 4,817 4,319 3,097 871 3,447 3,021 2,656 48.77%
Tax -2,726 -1,547 -862 -189 -1,885 -1,406 -1,203 72.60%
NP 2,091 2,772 2,235 682 1,562 1,615 1,453 27.49%
-
NP to SH 851 1,275 1,041 360 268 449 486 45.32%
-
Tax Rate 56.59% 35.82% 27.83% 21.70% 54.69% 46.54% 45.29% -
Total Cost 89,955 72,281 46,126 19,636 127,000 102,807 78,433 9.57%
-
Net Worth 44,436 44,876 44,914 43,953 43,968 44,060 43,991 0.67%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 44,436 44,876 44,914 43,953 43,968 44,060 43,991 0.67%
NOSH 41,921 41,940 41,975 41,860 41,875 41,962 41,896 0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.27% 3.69% 4.62% 3.36% 1.21% 1.55% 1.82% -
ROE 1.92% 2.84% 2.32% 0.82% 0.61% 1.02% 1.10% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 219.57 178.95 115.21 48.54 307.01 248.85 190.67 9.87%
EPS 2.03 3.04 2.48 0.86 0.64 1.07 1.16 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.07 1.07 1.05 1.05 1.05 1.05 0.63%
Adjusted Per Share Value based on latest NOSH - 41,860
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 63.79 52.01 33.52 14.08 89.10 72.37 55.36 9.91%
EPS 0.59 0.88 0.72 0.25 0.19 0.31 0.34 44.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.308 0.311 0.3113 0.3046 0.3047 0.3054 0.3049 0.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.26 0.32 0.25 0.23 0.23 0.30 0.35 -
P/RPS 0.12 0.18 0.22 0.47 0.07 0.00 0.00 -
P/EPS 12.81 10.53 10.08 26.74 35.94 0.00 0.00 -
EY 7.81 9.50 9.92 3.74 2.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.23 0.22 0.22 0.30 0.35 -20.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 26/11/09 28/08/09 29/05/09 25/02/09 26/11/08 -
Price 0.23 0.40 0.45 0.23 0.24 0.23 0.35 -
P/RPS 0.10 0.22 0.39 0.47 0.08 0.00 0.00 -
P/EPS 11.33 13.16 18.15 26.74 37.50 0.00 0.00 -
EY 8.83 7.60 5.51 3.74 2.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.37 0.42 0.22 0.23 0.23 0.35 -26.64%

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