[MESB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[MESB] MESB BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -4.88%
YoY- 2108.63%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 20,989 88,012 65,421 39,604 17,704 71,281 53,166 -46.21%
PBT 1,212 13,709 14,149 11,008 11,044 4,074 2,906 -44.20%
Tax -309 -838 -618 250 894 -1,845 -684 -41.15%
NP 903 12,871 13,531 11,258 11,938 2,229 2,222 -45.16%
-
NP to SH 834 12,612 13,272 10,999 11,563 1,340 1,234 -23.00%
-
Tax Rate 25.50% 6.11% 4.37% -2.27% -8.09% 45.29% 23.54% -
Total Cost 20,086 75,141 51,890 28,346 5,766 69,052 50,944 -46.26%
-
Net Worth 62,065 66,141 41,999 64,675 67,786 24,643 53,305 10.68%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 62,065 66,141 41,999 64,675 67,786 24,643 53,305 10.68%
NOSH 38,790 41,861 41,999 41,996 43,732 19,252 41,972 -5.12%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.30% 14.62% 20.68% 28.43% 67.43% 3.13% 4.18% -
ROE 1.34% 19.07% 31.60% 17.01% 17.06% 5.44% 2.31% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 54.11 210.24 155.76 94.30 40.48 370.24 126.67 -43.30%
EPS 2.15 30.14 31.41 25.82 26.66 6.96 2.94 -18.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.58 1.00 1.54 1.55 1.28 1.27 16.66%
Adjusted Per Share Value based on latest NOSH - 41,777
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.55 60.99 45.34 27.45 12.27 49.40 36.85 -46.20%
EPS 0.58 8.74 9.20 7.62 8.01 0.93 0.86 -23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4301 0.4584 0.2911 0.4482 0.4698 0.1708 0.3694 10.68%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.62 0.48 0.47 0.47 0.31 0.35 0.34 -
P/RPS 1.15 0.23 0.30 0.50 0.77 0.09 0.27 162.99%
P/EPS 28.84 1.59 1.49 1.79 1.17 5.03 11.56 84.04%
EY 3.47 62.77 67.23 55.72 85.29 19.89 8.65 -45.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.30 0.47 0.31 0.20 0.27 0.27 27.80%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 29/05/13 26/02/13 27/11/12 27/08/12 31/05/12 29/02/12 -
Price 0.80 0.59 0.43 0.50 0.38 0.34 0.33 -
P/RPS 1.48 0.28 0.28 0.53 0.94 0.09 0.26 219.14%
P/EPS 37.21 1.96 1.36 1.91 1.44 4.89 11.22 122.55%
EY 2.69 51.06 73.49 52.38 69.58 20.47 8.91 -55.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.43 0.32 0.25 0.27 0.26 54.70%

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