[MESB] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[MESB] MESB BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -105.32%
YoY- 57.95%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 28,043 20,318 24,140 24,536 31,814 25,050 23,022 14.04%
PBT 2,226 871 426 365 2,054 953 -351 -
Tax -673 -189 -479 -203 -902 -52 -249 93.91%
NP 1,553 682 -53 162 1,152 901 -600 -
-
NP to SH 681 360 -181 -37 696 635 -845 -
-
Tax Rate 30.23% 21.70% 112.44% 55.62% 43.91% 5.46% - -
Total Cost 26,490 19,636 24,193 24,374 30,662 24,149 23,622 7.93%
-
Net Worth 44,979 43,953 44,197 43,166 44,024 43,314 42,880 3.23%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 44,979 43,953 44,197 43,166 44,024 43,314 42,880 3.23%
NOSH 42,037 41,860 42,093 41,111 41,927 42,052 42,039 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.54% 3.36% -0.22% 0.66% 3.62% 3.60% -2.61% -
ROE 1.51% 0.82% -0.41% -0.09% 1.58% 1.47% -1.97% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 66.71 48.54 57.35 59.68 75.88 59.57 54.76 14.05%
EPS 1.62 0.86 -0.43 -0.09 1.66 1.51 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.05 1.05 1.05 1.03 1.02 3.23%
Adjusted Per Share Value based on latest NOSH - 41,111
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.43 14.08 16.73 17.00 22.05 17.36 15.95 14.04%
EPS 0.47 0.25 -0.13 -0.03 0.48 0.44 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3117 0.3046 0.3063 0.2992 0.3051 0.3002 0.2972 3.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.23 0.23 0.30 0.35 0.43 0.42 -
P/RPS 0.37 0.47 0.40 0.00 0.00 0.00 0.00 -
P/EPS 15.43 26.74 -53.49 0.00 0.00 0.00 0.00 -
EY 6.48 3.74 -1.87 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.22 0.30 0.35 0.43 0.42 -33.04%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 29/05/09 25/02/09 26/11/08 28/08/08 28/05/08 -
Price 0.45 0.23 0.24 0.23 0.35 0.34 0.45 -
P/RPS 0.67 0.47 0.42 0.00 0.00 0.00 0.00 -
P/EPS 27.78 26.74 -55.81 0.00 0.00 0.00 0.00 -
EY 3.60 3.74 -1.79 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.22 0.23 0.23 0.35 0.34 0.45 -4.49%

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