[MESB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MESB] MESB BHD
Announcement Date
16-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -104.42%
YoY- 92.02%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 42,765 49,736 16,525 19,733 19,521 21,404 14,266 107.48%
PBT 428 599 -192 251 4,072 496 -1,414 -
Tax -119 -139 -39 -329 -905 -379 -297 -45.56%
NP 309 460 -231 -78 3,167 117 -1,711 -
-
NP to SH 258 388 -296 -140 3,167 90 -1,711 -
-
Tax Rate 27.80% 23.21% - 131.08% 22.22% 76.41% - -
Total Cost 42,456 49,276 16,756 19,811 16,354 21,287 15,977 91.50%
-
Net Worth 41,294 46,560 45,245 52,733 47,462 0 16,395 84.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,294 46,560 45,245 52,733 47,462 0 16,395 84.80%
NOSH 41,294 43,111 42,285 46,666 42,002 41,363 42,039 -1.18%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.72% 0.92% -1.40% -0.40% 16.22% 0.55% -11.99% -
ROE 0.62% 0.83% -0.65% -0.27% 6.67% 0.00% -10.44% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 103.56 115.37 39.08 42.29 46.48 51.75 33.93 109.98%
EPS 0.61 0.90 -0.70 -0.30 7.54 0.20 -4.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.08 1.07 1.13 1.13 0.00 0.39 87.01%
Adjusted Per Share Value based on latest NOSH - 46,666
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.64 34.47 11.45 13.68 13.53 14.83 9.89 107.45%
EPS 0.18 0.27 -0.21 -0.10 2.19 0.06 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2862 0.3227 0.3136 0.3655 0.3289 0.00 0.1136 84.84%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.37 0.37 0.40 0.35 0.56 0.61 -
P/RPS 0.49 0.32 0.95 0.95 0.75 1.08 1.80 -57.89%
P/EPS 81.63 41.11 -52.86 -133.33 4.64 257.37 -14.99 -
EY 1.23 2.43 -1.89 -0.75 21.54 0.39 -6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.35 0.35 0.31 0.00 1.56 -52.44%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 30/11/06 08/09/06 16/06/06 24/02/06 25/11/05 26/08/05 -
Price 0.65 0.49 0.32 0.37 0.49 0.52 0.58 -
P/RPS 0.63 0.42 0.82 0.88 1.05 1.00 1.71 -48.51%
P/EPS 104.04 54.44 -45.71 -123.33 6.50 238.99 -14.25 -
EY 0.96 1.84 -2.19 -0.81 15.39 0.42 -7.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.45 0.30 0.33 0.43 0.00 1.49 -42.39%

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