[MESB] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MESB] MESB BHD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -29.83%
YoY- 58.26%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 74,228 61,217 22,594 14,575 16,443 18,658 15,624 182.33%
PBT 1,463 2,016 -1,373 -3,298 -2,509 -3,493 -6,488 -
Tax -4,691 -4,296 -456 -23 -49 -49 -17 4124.02%
NP -3,228 -2,280 -1,829 -3,321 -2,558 -3,542 -6,505 -37.29%
-
NP to SH -3,228 -2,280 -1,829 -3,321 -2,558 -3,542 -6,505 -37.29%
-
Tax Rate 320.64% 213.10% - - - - - -
Total Cost 77,456 63,497 24,423 17,896 19,001 22,200 22,129 130.35%
-
Net Worth 18,043 44,037 18,799 44,869 45,487 46,517 46,799 -46.99%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 18,043 44,037 18,799 44,869 45,487 46,517 46,799 -46.99%
NOSH 41,961 40,034 39,999 40,062 39,900 40,101 39,999 3.24%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -4.35% -3.72% -8.10% -22.79% -15.56% -18.98% -41.63% -
ROE -17.89% -5.18% -9.73% -7.40% -5.62% -7.61% -13.90% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 176.89 152.91 56.49 36.38 41.21 46.53 39.06 173.47%
EPS -7.69 -5.70 -4.57 -8.29 -6.41 -8.83 -16.26 -39.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 1.10 0.47 1.12 1.14 1.16 1.17 -48.66%
Adjusted Per Share Value based on latest NOSH - 40,062
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 51.44 42.43 15.66 10.10 11.40 12.93 10.83 182.29%
EPS -2.24 -1.58 -1.27 -2.30 -1.77 -2.45 -4.51 -37.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.3052 0.1303 0.311 0.3152 0.3224 0.3243 -47.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.67 0.77 0.99 1.05 1.38 1.31 1.15 -
P/RPS 0.38 0.50 1.75 2.89 3.35 2.82 2.94 -74.40%
P/EPS -8.71 -13.52 -21.65 -12.67 -21.53 -14.83 -7.07 14.90%
EY -11.48 -7.40 -4.62 -7.89 -4.65 -6.74 -14.14 -12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.70 2.11 0.94 1.21 1.13 0.98 36.29%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 24/02/05 29/11/04 05/08/04 27/04/04 27/02/04 23/10/03 -
Price 0.67 0.73 0.85 0.98 1.39 1.53 1.21 -
P/RPS 0.38 0.48 1.50 2.69 3.37 3.29 3.10 -75.29%
P/EPS -8.71 -12.82 -18.59 -11.82 -21.68 -17.32 -7.44 11.06%
EY -11.48 -7.80 -5.38 -8.46 -4.61 -5.77 -13.44 -9.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.66 1.81 0.88 1.22 1.32 1.03 31.85%

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