[MESB] QoQ Quarter Result on 31-Mar-2011 [#4]

Stock
[MESB] MESB BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 845.6%
YoY- 1619.34%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 20,303 18,221 14,642 14,847 19,710 19,587 15,019 22.19%
PBT 1,317 1,453 136 83 -179 2,522 1,252 3.42%
Tax -225 -1,049 590 -718 -345 -636 -147 32.71%
NP 1,092 404 726 -635 -524 1,886 1,105 -0.78%
-
NP to SH 736 102 396 6,442 -864 1,442 806 -5.86%
-
Tax Rate 17.08% 72.20% -433.82% 865.06% - 25.22% 11.74% -
Total Cost 19,211 17,817 13,916 15,482 20,234 17,701 13,914 23.92%
-
Net Worth 53,412 53,549 42,127 41,997 45,716 46,665 45,337 11.51%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 53,412 53,549 42,127 41,997 45,716 46,665 45,337 11.51%
NOSH 42,057 42,500 42,127 41,997 41,941 42,040 41,979 0.12%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.38% 2.22% 4.96% -4.28% -2.66% 9.63% 7.36% -
ROE 1.38% 0.19% 0.94% 15.34% -1.89% 3.09% 1.78% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 48.27 42.87 34.76 35.35 46.99 46.59 35.78 22.02%
EPS 1.75 0.24 0.32 -1.51 -2.06 3.43 1.92 -5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.00 1.00 1.09 1.11 1.08 11.37%
Adjusted Per Share Value based on latest NOSH - 41,997
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.07 12.63 10.15 10.29 13.66 13.57 10.41 22.17%
EPS 0.51 0.07 0.27 4.46 -0.60 1.00 0.56 -6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3702 0.3711 0.292 0.2911 0.3168 0.3234 0.3142 11.52%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.34 0.315 0.38 0.33 0.33 0.52 0.36 -
P/RPS 0.70 0.73 1.09 0.93 0.70 1.12 1.01 -21.63%
P/EPS 19.43 131.25 40.43 2.15 -16.02 15.16 18.75 2.39%
EY 5.15 0.76 2.47 46.48 -6.24 6.60 5.33 -2.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.38 0.33 0.30 0.47 0.33 -12.48%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 23/08/11 30/05/11 28/02/11 24/11/10 25/08/10 -
Price 0.33 0.32 0.33 0.35 0.34 0.27 0.32 -
P/RPS 0.68 0.75 0.95 0.99 0.72 0.58 0.89 -16.38%
P/EPS 18.86 133.33 35.11 2.28 -16.50 7.87 16.67 8.55%
EY 5.30 0.75 2.85 43.83 -6.06 12.70 6.00 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.33 0.35 0.31 0.24 0.30 -9.07%

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