[MESB] QoQ Cumulative Quarter Result on 30-Jun-2017

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017
Profit Trend
QoQ- 180.45%
YoY- 112.56%
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 140,038 102,566 67,171 41,827 135,224 103,217 66,986 63.56%
PBT -5,238 -2,136 -2,066 2,880 -1,790 2,259 347 -
Tax -669 -788 -319 -765 -839 -1,425 -719 -4.69%
NP -5,907 -2,924 -2,385 2,115 -2,629 834 -372 532.82%
-
NP to SH -5,907 -2,924 -2,385 2,115 -2,629 834 -372 532.82%
-
Tax Rate - - - 26.56% - 63.08% 207.20% -
Total Cost 145,945 105,490 69,556 39,712 137,853 102,383 67,358 67.52%
-
Net Worth 84,356 87,633 78,940 83,508 81,473 84,657 83,177 0.94%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 84,356 87,633 78,940 83,508 81,473 84,657 83,177 0.94%
NOSH 81,900 81,900 41,989 41,964 41,996 41,909 41,797 56.65%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -4.22% -2.85% -3.55% 5.06% -1.94% 0.81% -0.56% -
ROE -7.00% -3.34% -3.02% 2.53% -3.23% 0.99% -0.45% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 170.99 125.23 159.97 99.67 321.99 246.29 160.26 4.41%
EPS -7.21 -3.57 -5.68 5.04 -6.26 1.99 -0.89 303.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.07 1.88 1.99 1.94 2.02 1.99 -35.56%
Adjusted Per Share Value based on latest NOSH - 41,964
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 97.05 71.08 46.55 28.99 93.71 71.53 46.42 63.57%
EPS -4.09 -2.03 -1.65 1.47 -1.82 0.58 -0.26 528.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5846 0.6073 0.5471 0.5787 0.5646 0.5867 0.5764 0.94%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.39 0.54 1.00 0.80 0.65 0.62 0.64 -
P/RPS 0.23 0.43 0.63 0.80 0.20 0.25 0.40 -30.87%
P/EPS -5.41 -15.13 -17.61 15.87 -10.38 31.16 -71.91 -82.20%
EY -18.49 -6.61 -5.68 6.30 -9.63 3.21 -1.39 462.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.53 0.40 0.34 0.31 0.32 12.15%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 29/11/17 28/08/17 29/05/17 27/02/17 24/11/16 -
Price 0.29 0.39 1.02 0.865 0.795 0.615 0.68 -
P/RPS 0.17 0.31 0.64 0.87 0.25 0.25 0.42 -45.31%
P/EPS -4.02 -10.92 -17.96 17.16 -12.69 30.90 -76.40 -85.98%
EY -24.87 -9.15 -5.57 5.83 -7.88 3.24 -1.31 612.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.54 0.43 0.41 0.30 0.34 -12.15%

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