[MESB] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[MESB] MESB BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 1046.95%
YoY- 1639.7%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 22,511 21,898 18,202 21,784 24,889 23,588 20,989 4.76%
PBT 1,202 1,602 -723 9,855 1,406 3,643 1,212 -0.54%
Tax -935 -26 -22 307 -520 -329 -309 108.78%
NP 267 1,576 -745 10,162 886 3,314 903 -55.51%
-
NP to SH 397 1,591 -737 10,162 886 3,314 834 -38.95%
-
Tax Rate 77.79% 1.62% - -3.12% 36.98% 9.03% 25.50% -
Total Cost 22,244 20,322 18,947 11,622 24,003 20,274 20,086 7.02%
-
Net Worth 41,789 82,258 80,813 81,055 71,047 70,144 62,065 -23.12%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 41,789 82,258 80,813 81,055 71,047 70,144 62,065 -23.12%
NOSH 41,789 41,968 42,090 41,997 41,792 42,002 38,790 5.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.19% 7.20% -4.09% 46.65% 3.56% 14.05% 4.30% -
ROE 0.95% 1.93% -0.91% 12.54% 1.25% 4.72% 1.34% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 53.87 52.18 43.25 51.87 59.55 56.16 54.11 -0.29%
EPS 1.23 3.83 -1.74 24.20 2.12 7.89 2.15 -31.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.96 1.92 1.93 1.70 1.67 1.60 -26.83%
Adjusted Per Share Value based on latest NOSH - 41,997
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.60 15.18 12.61 15.10 17.25 16.35 14.55 4.74%
EPS 0.28 1.10 -0.51 7.04 0.61 2.30 0.58 -38.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2896 0.5701 0.5601 0.5617 0.4924 0.4861 0.4301 -23.12%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.92 1.06 1.26 0.83 0.80 0.69 0.62 -
P/RPS 1.71 2.03 2.91 1.60 1.34 1.23 1.15 30.18%
P/EPS 96.84 27.96 -71.96 3.43 37.74 8.75 28.84 123.74%
EY 1.03 3.58 -1.39 29.15 2.65 11.43 3.47 -55.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.54 0.66 0.43 0.47 0.41 0.39 76.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 29/08/14 28/05/14 25/02/14 27/11/13 26/08/13 -
Price 0.82 0.85 1.08 0.80 0.91 0.815 0.80 -
P/RPS 1.52 1.63 2.50 1.54 1.53 1.45 1.48 1.78%
P/EPS 86.32 22.42 -61.68 3.31 42.92 10.33 37.21 74.97%
EY 1.16 4.46 -1.62 30.25 2.33 9.68 2.69 -42.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.43 0.56 0.41 0.54 0.49 0.50 38.94%

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