[MESB] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[MESB] MESB BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 297.36%
YoY- 687.59%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 18,202 21,784 24,889 23,588 20,989 22,591 25,817 -20.83%
PBT -723 9,855 1,406 3,643 1,212 -440 3,141 -
Tax -22 307 -520 -329 -309 -220 -868 -91.42%
NP -745 10,162 886 3,314 903 -660 2,273 -
-
NP to SH -737 10,162 886 3,314 834 -660 2,273 -
-
Tax Rate - -3.12% 36.98% 9.03% 25.50% - 27.63% -
Total Cost 18,947 11,622 24,003 20,274 20,086 23,251 23,544 -13.51%
-
Net Worth 80,813 81,055 71,047 70,144 62,065 146,650 42,014 54.85%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 80,813 81,055 71,047 70,144 62,065 146,650 42,014 54.85%
NOSH 42,090 41,997 41,792 42,002 38,790 92,816 42,014 0.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -4.09% 46.65% 3.56% 14.05% 4.30% -2.92% 8.80% -
ROE -0.91% 12.54% 1.25% 4.72% 1.34% -0.45% 5.41% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 43.25 51.87 59.55 56.16 54.11 24.34 61.45 -20.92%
EPS -1.74 24.20 2.12 7.89 2.15 -1.27 5.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.93 1.70 1.67 1.60 1.58 1.00 54.66%
Adjusted Per Share Value based on latest NOSH - 42,002
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.61 15.10 17.25 16.35 14.55 15.66 17.89 -20.84%
EPS -0.51 7.04 0.61 2.30 0.58 -0.46 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5601 0.5617 0.4924 0.4861 0.4301 1.0163 0.2912 54.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.26 0.83 0.80 0.69 0.62 0.48 0.47 -
P/RPS 2.91 1.60 1.34 1.23 1.15 1.97 0.76 145.35%
P/EPS -71.96 3.43 37.74 8.75 28.84 -67.50 8.69 -
EY -1.39 29.15 2.65 11.43 3.47 -1.48 11.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.43 0.47 0.41 0.39 0.30 0.47 25.47%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 25/02/14 27/11/13 26/08/13 29/05/13 26/02/13 -
Price 1.08 0.80 0.91 0.815 0.80 0.59 0.43 -
P/RPS 2.50 1.54 1.53 1.45 1.48 2.42 0.70 134.19%
P/EPS -61.68 3.31 42.92 10.33 37.21 -82.97 7.95 -
EY -1.62 30.25 2.33 9.68 2.69 -1.21 12.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.54 0.49 0.50 0.37 0.43 19.31%

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