[MESB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[MESB] MESB BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -4.97%
YoY- 841.19%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 69,466 44,577 20,989 88,012 65,421 39,604 17,704 148.15%
PBT 6,261 4,855 1,212 13,709 14,149 11,008 11,044 -31.43%
Tax -1,227 -707 -309 -838 -618 250 894 -
NP 5,034 4,148 903 12,871 13,531 11,258 11,938 -43.67%
-
NP to SH 5,034 4,148 834 12,612 13,272 10,999 11,563 -42.47%
-
Tax Rate 19.60% 14.56% 25.50% 6.11% 4.37% -2.27% -8.09% -
Total Cost 64,432 40,429 20,086 75,141 51,890 28,346 5,766 397.63%
-
Net Worth 70,376 68,995 62,065 66,141 41,999 64,675 67,786 2.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 70,376 68,995 62,065 66,141 41,999 64,675 67,786 2.52%
NOSH 41,398 41,314 38,790 41,861 41,999 41,996 43,732 -3.58%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.25% 9.31% 4.30% 14.62% 20.68% 28.43% 67.43% -
ROE 7.15% 6.01% 1.34% 19.07% 31.60% 17.01% 17.06% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 167.80 107.90 54.11 210.24 155.76 94.30 40.48 157.38%
EPS 12.16 10.04 2.15 30.14 31.41 25.82 26.66 -40.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.60 1.58 1.00 1.54 1.55 6.33%
Adjusted Per Share Value based on latest NOSH - 92,816
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.14 30.89 14.55 60.99 45.34 27.45 12.27 148.13%
EPS 3.49 2.87 0.58 8.74 9.20 7.62 8.01 -42.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4877 0.4782 0.4301 0.4584 0.2911 0.4482 0.4698 2.51%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.80 0.69 0.62 0.48 0.47 0.47 0.31 -
P/RPS 0.48 0.64 1.15 0.23 0.30 0.50 0.77 -26.96%
P/EPS 6.58 6.87 28.84 1.59 1.49 1.79 1.17 215.25%
EY 15.20 14.55 3.47 62.77 67.23 55.72 85.29 -68.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.39 0.30 0.47 0.31 0.20 76.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 26/08/13 29/05/13 26/02/13 27/11/12 27/08/12 -
Price 0.91 0.815 0.80 0.59 0.43 0.50 0.38 -
P/RPS 0.54 0.76 1.48 0.28 0.28 0.53 0.94 -30.82%
P/EPS 7.48 8.12 37.21 1.96 1.36 1.91 1.44 199.03%
EY 13.36 12.32 2.69 51.06 73.49 52.38 69.58 -66.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.50 0.37 0.43 0.32 0.25 66.86%

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