[MESB] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[MESB] MESB BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 78.91%
YoY- 111.75%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 14,642 14,847 19,710 19,587 15,019 16,993 26,692 -33.06%
PBT 136 83 -179 2,522 1,252 498 1,222 -76.95%
Tax 590 -718 -345 -636 -147 -1,179 -685 -
NP 726 -635 -524 1,886 1,105 -681 537 22.33%
-
NP to SH 396 6,442 -864 1,442 806 -424 234 42.14%
-
Tax Rate -433.82% 865.06% - 25.22% 11.74% 236.75% 56.06% -
Total Cost 13,916 15,482 20,234 17,701 13,914 17,674 26,155 -34.41%
-
Net Worth 42,127 41,997 45,716 46,665 45,337 44,499 44,710 -3.90%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 42,127 41,997 45,716 46,665 45,337 44,499 44,710 -3.90%
NOSH 42,127 41,997 41,941 42,040 41,979 41,980 41,785 0.54%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.96% -4.28% -2.66% 9.63% 7.36% -4.01% 2.01% -
ROE 0.94% 15.34% -1.89% 3.09% 1.78% -0.95% 0.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 34.76 35.35 46.99 46.59 35.78 40.48 63.88 -33.42%
EPS 0.32 -1.51 -2.06 3.43 1.92 -1.01 0.56 -31.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.09 1.11 1.08 1.06 1.07 -4.42%
Adjusted Per Share Value based on latest NOSH - 42,040
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.15 10.29 13.66 13.57 10.41 11.78 18.50 -33.05%
EPS 0.27 4.46 -0.60 1.00 0.56 -0.29 0.16 41.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.292 0.2911 0.3168 0.3234 0.3142 0.3084 0.3099 -3.89%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.38 0.33 0.33 0.52 0.36 0.26 0.32 -
P/RPS 1.09 0.93 0.70 1.12 1.01 0.64 0.50 68.36%
P/EPS 40.43 2.15 -16.02 15.16 18.75 -25.74 57.14 -20.64%
EY 2.47 46.48 -6.24 6.60 5.33 -3.88 1.75 25.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.30 0.47 0.33 0.25 0.30 17.11%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 28/02/11 24/11/10 25/08/10 26/05/10 23/02/10 -
Price 0.33 0.35 0.34 0.27 0.32 0.23 0.40 -
P/RPS 0.95 0.99 0.72 0.58 0.89 0.57 0.63 31.59%
P/EPS 35.11 2.28 -16.50 7.87 16.67 -22.77 71.43 -37.79%
EY 2.85 43.83 -6.06 12.70 6.00 -4.39 1.40 60.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.31 0.24 0.30 0.22 0.37 -7.36%

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