[MESB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[MESB] MESB BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 762.91%
YoY- 2819.95%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 88,012 65,421 39,604 17,704 71,281 53,166 32,863 92.73%
PBT 13,709 14,149 11,008 11,044 4,074 2,906 1,589 320.09%
Tax -838 -618 250 894 -1,845 -684 -459 49.32%
NP 12,871 13,531 11,258 11,938 2,229 2,222 1,130 405.49%
-
NP to SH 12,612 13,272 10,999 11,563 1,340 1,234 498 760.69%
-
Tax Rate 6.11% 4.37% -2.27% -8.09% 45.29% 23.54% 28.89% -
Total Cost 75,141 51,890 28,346 5,766 69,052 50,944 31,733 77.56%
-
Net Worth 66,141 41,999 64,675 67,786 24,643 53,305 52,729 16.29%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 66,141 41,999 64,675 67,786 24,643 53,305 52,729 16.29%
NOSH 41,861 41,999 41,996 43,732 19,252 41,972 41,848 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 14.62% 20.68% 28.43% 67.43% 3.13% 4.18% 3.44% -
ROE 19.07% 31.60% 17.01% 17.06% 5.44% 2.31% 0.94% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 210.24 155.76 94.30 40.48 370.24 126.67 78.53 92.69%
EPS 30.14 31.41 25.82 26.66 6.96 2.94 1.19 760.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.00 1.54 1.55 1.28 1.27 1.26 16.26%
Adjusted Per Share Value based on latest NOSH - 43,732
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.99 45.34 27.45 12.27 49.40 36.85 22.77 92.75%
EPS 8.74 9.20 7.62 8.01 0.93 0.86 0.35 752.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4584 0.2911 0.4482 0.4698 0.1708 0.3694 0.3654 16.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.48 0.47 0.47 0.31 0.35 0.34 0.315 -
P/RPS 0.23 0.30 0.50 0.77 0.09 0.27 0.40 -30.82%
P/EPS 1.59 1.49 1.79 1.17 5.03 11.56 26.47 -84.63%
EY 62.77 67.23 55.72 85.29 19.89 8.65 3.78 549.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.47 0.31 0.20 0.27 0.27 0.25 12.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 27/11/12 27/08/12 31/05/12 29/02/12 22/11/11 -
Price 0.59 0.43 0.50 0.38 0.34 0.33 0.32 -
P/RPS 0.28 0.28 0.53 0.94 0.09 0.26 0.41 -22.43%
P/EPS 1.96 1.36 1.91 1.44 4.89 11.22 26.89 -82.52%
EY 51.06 73.49 52.38 69.58 20.47 8.91 3.72 472.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.32 0.25 0.27 0.26 0.25 29.83%

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