[MESB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[MESB] MESB BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 21.36%
YoY- -62.07%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 40,100 18,202 91,250 69,466 44,577 20,989 88,012 -40.76%
PBT 879 -723 16,116 6,261 4,855 1,212 13,709 -83.95%
Tax -48 -22 -920 -1,227 -707 -309 -838 -85.11%
NP 831 -745 15,196 5,034 4,148 903 12,871 -83.87%
-
NP to SH 854 -737 15,196 5,034 4,148 834 12,612 -83.35%
-
Tax Rate 5.46% - 5.71% 19.60% 14.56% 25.50% 6.11% -
Total Cost 39,269 18,947 76,054 64,432 40,429 20,086 75,141 -35.09%
-
Net Worth 82,455 80,813 81,078 70,376 68,995 62,065 66,141 15.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 82,455 80,813 81,078 70,376 68,995 62,065 66,141 15.81%
NOSH 42,068 42,090 41,793 41,398 41,314 38,790 41,861 0.32%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.07% -4.09% 16.65% 7.25% 9.31% 4.30% 14.62% -
ROE 1.04% -0.91% 18.74% 7.15% 6.01% 1.34% 19.07% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 95.32 43.25 218.34 167.80 107.90 54.11 210.24 -40.95%
EPS 2.09 -1.74 36.36 12.16 10.04 2.15 30.14 -83.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.92 1.94 1.70 1.67 1.60 1.58 15.43%
Adjusted Per Share Value based on latest NOSH - 41,792
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.79 12.61 63.24 48.14 30.89 14.55 60.99 -40.75%
EPS 0.59 -0.51 10.53 3.49 2.87 0.58 8.74 -83.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5714 0.5601 0.5619 0.4877 0.4782 0.4301 0.4584 15.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.06 1.26 0.83 0.80 0.69 0.62 0.48 -
P/RPS 1.11 2.91 0.38 0.48 0.64 1.15 0.23 185.30%
P/EPS 52.22 -71.96 2.28 6.58 6.87 28.84 1.59 923.38%
EY 1.92 -1.39 43.81 15.20 14.55 3.47 62.77 -90.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.43 0.47 0.41 0.39 0.30 47.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 29/08/14 28/05/14 25/02/14 27/11/13 26/08/13 29/05/13 -
Price 0.85 1.08 0.80 0.91 0.815 0.80 0.59 -
P/RPS 0.89 2.50 0.37 0.54 0.76 1.48 0.28 116.03%
P/EPS 41.87 -61.68 2.20 7.48 8.12 37.21 1.96 668.46%
EY 2.39 -1.62 45.45 13.36 12.32 2.69 51.06 -86.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.56 0.41 0.54 0.49 0.50 0.37 10.52%

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