[MESB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[MESB] MESB BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -135.01%
YoY- -216.7%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 198,497 129,034 73,194 11,271 136,582 98,315 63,877 113.39%
PBT 11,929 15,596 7,311 -3,028 11,155 4,942 4,436 93.72%
Tax -5,696 -4,187 -2,318 -110 -2,191 -1,654 -1,136 193.81%
NP 6,233 11,409 4,993 -3,138 8,964 3,288 3,300 52.97%
-
NP to SH 6,233 11,409 4,993 -3,138 8,964 3,288 3,300 52.97%
-
Tax Rate 47.75% 26.85% 31.71% - 19.64% 33.47% 25.61% -
Total Cost 192,264 117,625 68,201 14,409 127,618 95,027 60,577 116.42%
-
Net Worth 88,953 93,208 87,706 79,372 81,129 70,174 67,561 20.18%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 88,953 93,208 87,706 79,372 81,129 70,174 67,561 20.18%
NOSH 112,792 109,380 108,280 108,280 106,750 106,630 106,100 4.17%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.14% 8.84% 6.82% -27.84% 6.56% 3.34% 5.17% -
ROE 7.01% 12.24% 5.69% -3.95% 11.05% 4.69% 4.88% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 178.52 119.05 67.60 10.51 127.95 99.47 67.13 92.29%
EPS 5.73 10.56 4.63 -2.93 8.64 3.33 3.47 39.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.86 0.81 0.74 0.76 0.71 0.71 8.30%
Adjusted Per Share Value based on latest NOSH - 108,280
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 137.56 89.42 50.73 7.81 94.66 68.13 44.27 113.38%
EPS 4.32 7.91 3.46 -2.17 6.21 2.28 2.29 52.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6165 0.646 0.6078 0.5501 0.5623 0.4863 0.4682 20.19%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.50 0.54 0.49 0.475 0.435 0.525 0.43 -
P/RPS 0.28 0.45 0.72 4.52 0.34 0.53 0.64 -42.45%
P/EPS 8.92 5.13 10.63 -16.24 5.18 15.78 12.40 -19.76%
EY 11.21 19.49 9.41 -6.16 19.30 6.34 8.07 24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.60 0.64 0.57 0.74 0.61 2.18%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 24/05/22 22/02/22 25/11/21 30/09/21 27/05/21 23/02/21 -
Price 0.535 0.51 0.535 0.53 0.475 0.455 0.51 -
P/RPS 0.30 0.43 0.79 5.04 0.37 0.46 0.76 -46.28%
P/EPS 9.54 4.84 11.60 -18.12 5.66 13.68 14.71 -25.13%
EY 10.48 20.64 8.62 -5.52 17.68 7.31 6.80 33.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.59 0.66 0.72 0.63 0.64 0.72 -4.69%

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