[MESB] QoQ Quarter Result on 30-Sep-2007

Stock
[MESB] MESB BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007
Profit Trend
QoQ- 63.34%
YoY- -129.38%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 25,050 23,022 38,860 34,020 27,705 27,953 42,765 -30.01%
PBT 953 -351 573 198 -300 29 428 70.59%
Tax -52 -249 -800 -283 8 14 -119 -42.44%
NP 901 -600 -227 -85 -292 43 309 104.23%
-
NP to SH 635 -845 -88 -114 -311 -111 258 82.39%
-
Tax Rate 5.46% - 139.62% 142.93% - -48.28% 27.80% -
Total Cost 24,149 23,622 39,087 34,105 27,997 27,910 42,456 -31.37%
-
Net Worth 43,314 42,880 42,307 45,780 35,000 34,499 41,294 3.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 43,314 42,880 42,307 45,780 35,000 34,499 41,294 3.23%
NOSH 42,052 42,039 42,307 41,999 35,000 34,499 41,294 1.22%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.60% -2.61% -0.58% -0.25% -1.05% 0.15% 0.72% -
ROE 1.47% -1.97% -0.21% -0.25% -0.89% -0.32% 0.62% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 59.57 54.76 91.85 81.00 79.16 81.02 103.56 -30.85%
EPS 1.51 -2.01 -0.21 -0.27 -0.74 -0.26 0.61 83.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.00 1.09 1.00 1.00 1.00 1.99%
Adjusted Per Share Value based on latest NOSH - 41,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.36 15.95 26.93 23.58 19.20 19.37 29.64 -30.02%
EPS 0.44 -0.59 -0.06 -0.08 -0.22 -0.08 0.18 81.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3002 0.2972 0.2932 0.3173 0.2426 0.2391 0.2862 3.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.43 0.42 0.42 0.45 0.48 0.58 0.51 -
P/RPS 0.00 0.00 0.46 0.56 0.61 0.72 0.49 -
P/EPS 0.00 0.00 -201.92 -165.79 -54.02 -180.27 81.63 -
EY 0.00 0.00 -0.50 -0.60 -1.85 -0.55 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.42 0.41 0.48 0.58 0.51 -10.76%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 29/02/08 23/11/07 28/08/07 25/05/07 14/02/07 -
Price 0.34 0.45 0.43 0.45 0.45 0.52 0.65 -
P/RPS 0.00 0.00 0.47 0.56 0.57 0.64 0.63 -
P/EPS 0.00 0.00 -206.73 -165.79 -50.64 -161.62 104.04 -
EY 0.00 0.00 -0.48 -0.60 -1.97 -0.62 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.43 0.41 0.45 0.52 0.65 -35.10%

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