[MESB] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MESB] MESB BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 3418.89%
YoY- 473.47%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 49,736 16,525 19,733 19,521 21,404 14,266 14,495 127.32%
PBT 599 -192 251 4,072 496 -1,414 -1,359 -
Tax -139 -39 -329 -905 -379 -297 -395 -50.12%
NP 460 -231 -78 3,167 117 -1,711 -1,754 -
-
NP to SH 388 -296 -140 3,167 90 -1,711 -1,754 -
-
Tax Rate 23.21% - 131.08% 22.22% 76.41% - - -
Total Cost 49,276 16,756 19,811 16,354 21,287 15,977 16,249 109.36%
-
Net Worth 46,560 45,245 52,733 47,462 0 16,395 18,043 88.02%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 46,560 45,245 52,733 47,462 0 16,395 18,043 88.02%
NOSH 43,111 42,285 46,666 42,002 41,363 42,039 41,961 1.81%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.92% -1.40% -0.40% 16.22% 0.55% -11.99% -12.10% -
ROE 0.83% -0.65% -0.27% 6.67% 0.00% -10.44% -9.72% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 115.37 39.08 42.29 46.48 51.75 33.93 34.54 123.28%
EPS 0.90 -0.70 -0.30 7.54 0.20 -4.07 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.13 1.13 0.00 0.39 0.43 84.66%
Adjusted Per Share Value based on latest NOSH - 42,002
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 34.47 11.45 13.68 13.53 14.83 9.89 10.05 127.26%
EPS 0.27 -0.21 -0.10 2.19 0.06 -1.19 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3227 0.3136 0.3655 0.3289 0.00 0.1136 0.125 88.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.37 0.37 0.40 0.35 0.56 0.61 0.67 -
P/RPS 0.32 0.95 0.95 0.75 1.08 1.80 1.94 -69.89%
P/EPS 41.11 -52.86 -133.33 4.64 257.37 -14.99 -16.03 -
EY 2.43 -1.89 -0.75 21.54 0.39 -6.67 -6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.35 0.31 0.00 1.56 1.56 -63.75%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 08/09/06 16/06/06 24/02/06 25/11/05 26/08/05 24/05/05 -
Price 0.49 0.32 0.37 0.49 0.52 0.58 0.67 -
P/RPS 0.42 0.82 0.88 1.05 1.00 1.71 1.94 -63.91%
P/EPS 54.44 -45.71 -123.33 6.50 238.99 -14.25 -16.03 -
EY 1.84 -2.19 -0.81 15.39 0.42 -7.02 -6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.30 0.33 0.43 0.00 1.49 1.56 -56.30%

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