[MESB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[MESB] MESB BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 201.87%
YoY- 20.49%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 62,611 40,100 18,202 91,250 69,466 44,577 20,989 106.81%
PBT 2,081 879 -723 16,116 6,261 4,855 1,212 43.24%
Tax -983 -48 -22 -920 -1,227 -707 -309 115.84%
NP 1,098 831 -745 15,196 5,034 4,148 903 13.88%
-
NP to SH 1,251 854 -737 15,196 5,034 4,148 834 30.94%
-
Tax Rate 47.24% 5.46% - 5.71% 19.60% 14.56% 25.50% -
Total Cost 61,513 39,269 18,947 76,054 64,432 40,429 20,086 110.45%
-
Net Worth 41,979 82,455 80,813 81,078 70,376 68,995 62,065 -22.89%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 41,979 82,455 80,813 81,078 70,376 68,995 62,065 -22.89%
NOSH 41,979 42,068 42,090 41,793 41,398 41,314 38,790 5.39%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.75% 2.07% -4.09% 16.65% 7.25% 9.31% 4.30% -
ROE 2.98% 1.04% -0.91% 18.74% 7.15% 6.01% 1.34% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 149.15 95.32 43.25 218.34 167.80 107.90 54.11 96.22%
EPS 3.32 2.09 -1.74 36.36 12.16 10.04 2.15 33.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.96 1.92 1.94 1.70 1.67 1.60 -26.83%
Adjusted Per Share Value based on latest NOSH - 41,997
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.39 27.79 12.61 63.24 48.14 30.89 14.55 106.76%
EPS 0.87 0.59 -0.51 10.53 3.49 2.87 0.58 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2909 0.5714 0.5601 0.5619 0.4877 0.4782 0.4301 -22.89%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.92 1.06 1.26 0.83 0.80 0.69 0.62 -
P/RPS 0.62 1.11 2.91 0.38 0.48 0.64 1.15 -33.68%
P/EPS 30.87 52.22 -71.96 2.28 6.58 6.87 28.84 4.62%
EY 3.24 1.92 -1.39 43.81 15.20 14.55 3.47 -4.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.54 0.66 0.43 0.47 0.41 0.39 76.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 29/08/14 28/05/14 25/02/14 27/11/13 26/08/13 -
Price 0.82 0.85 1.08 0.80 0.91 0.815 0.80 -
P/RPS 0.55 0.89 2.50 0.37 0.54 0.76 1.48 -48.21%
P/EPS 27.52 41.87 -61.68 2.20 7.48 8.12 37.21 -18.17%
EY 3.63 2.39 -1.62 45.45 13.36 12.32 2.69 22.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.43 0.56 0.41 0.54 0.49 0.50 38.94%

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