[MESB] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[MESB] MESB BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 16.0%
YoY- -89.36%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 107,082 96,197 86,296 85,544 86,119 84,395 86,773 15.03%
PBT 1,704 773 1,496 2,827 2,565 11,936 12,140 -72.95%
Tax -601 -977 -1,720 -1,742 -1,574 -676 -261 74.28%
NP 1,103 -204 -224 1,085 991 11,260 11,879 -79.46%
-
NP to SH 1,335 16 126 1,450 1,250 11,413 11,902 -76.71%
-
Tax Rate 35.27% 126.39% 114.97% 61.62% 61.36% 5.66% 2.15% -
Total Cost 105,979 96,401 86,520 84,459 85,128 73,135 74,894 26.01%
-
Net Worth 83,949 83,145 81,768 81,808 41,789 41,789 82,258 1.36%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 83,949 83,145 81,768 81,808 41,789 41,789 82,258 1.36%
NOSH 41,974 42,205 41,718 41,953 41,789 41,789 41,968 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.03% -0.21% -0.26% 1.27% 1.15% 13.34% 13.69% -
ROE 1.59% 0.02% 0.15% 1.77% 2.99% 27.31% 14.47% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 255.11 227.92 206.85 203.90 206.08 201.95 206.76 15.02%
EPS 3.18 0.04 0.30 3.46 2.99 27.31 28.36 -76.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.97 1.96 1.95 1.00 1.00 1.96 1.35%
Adjusted Per Share Value based on latest NOSH - 41,953
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 74.21 66.67 59.81 59.28 59.68 58.49 60.14 15.02%
EPS 0.93 0.01 0.09 1.00 0.87 7.91 8.25 -76.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5818 0.5762 0.5667 0.567 0.2896 0.2896 0.5701 1.36%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.74 0.84 0.81 0.88 0.79 0.92 1.06 -
P/RPS 0.29 0.37 0.39 0.43 0.38 0.46 0.51 -31.34%
P/EPS 23.27 2,215.81 268.19 25.46 26.41 3.37 3.74 237.90%
EY 4.30 0.05 0.37 3.93 3.79 29.69 26.75 -70.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.41 0.45 0.79 0.92 0.54 -22.26%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 30/11/15 25/08/15 29/05/15 26/02/15 26/11/14 -
Price 0.655 0.76 0.82 0.87 0.94 0.82 0.85 -
P/RPS 0.26 0.33 0.40 0.43 0.46 0.41 0.41 -26.16%
P/EPS 20.59 2,004.78 271.50 25.17 31.43 3.00 3.00 260.72%
EY 4.86 0.05 0.37 3.97 3.18 33.31 33.36 -72.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.42 0.45 0.94 0.82 0.43 -16.16%

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