[MESB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MESB] MESB BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -24.66%
YoY- 35.63%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 94,965 84,902 74,228 61,217 22,594 14,575 16,443 221.55%
PBT 738 695 1,463 2,016 -1,373 -3,298 -2,509 -
Tax -4,934 -4,988 -4,691 -4,296 -456 -23 -49 2058.32%
NP -4,196 -4,293 -3,228 -2,280 -1,829 -3,321 -2,558 39.04%
-
NP to SH -4,223 -4,293 -3,228 -2,280 -1,829 -3,321 -2,558 39.64%
-
Tax Rate 668.56% 717.70% 320.64% 213.10% - - - -
Total Cost 99,161 89,195 77,456 63,497 24,423 17,896 19,001 200.56%
-
Net Worth 0 16,395 18,043 44,037 18,799 44,869 45,487 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 16,395 18,043 44,037 18,799 44,869 45,487 -
NOSH 41,363 42,039 41,961 40,034 39,999 40,062 39,900 2.42%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -4.42% -5.06% -4.35% -3.72% -8.10% -22.79% -15.56% -
ROE 0.00% -26.18% -17.89% -5.18% -9.73% -7.40% -5.62% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 229.59 201.96 176.89 152.91 56.49 36.38 41.21 213.93%
EPS -10.21 -10.21 -7.69 -5.70 -4.57 -8.29 -6.41 36.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.39 0.43 1.10 0.47 1.12 1.14 -
Adjusted Per Share Value based on latest NOSH - 40,034
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 65.81 58.84 51.44 42.43 15.66 10.10 11.40 221.46%
EPS -2.93 -2.98 -2.24 -1.58 -1.27 -2.30 -1.77 39.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1136 0.125 0.3052 0.1303 0.311 0.3152 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.61 0.67 0.77 0.99 1.05 1.38 -
P/RPS 0.24 0.30 0.38 0.50 1.75 2.89 3.35 -82.72%
P/EPS -5.49 -5.97 -8.71 -13.52 -21.65 -12.67 -21.53 -59.75%
EY -18.23 -16.74 -11.48 -7.40 -4.62 -7.89 -4.65 148.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.56 1.56 0.70 2.11 0.94 1.21 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 24/05/05 24/02/05 29/11/04 05/08/04 27/04/04 -
Price 0.52 0.58 0.67 0.73 0.85 0.98 1.39 -
P/RPS 0.23 0.29 0.38 0.48 1.50 2.69 3.37 -83.27%
P/EPS -5.09 -5.68 -8.71 -12.82 -18.59 -11.82 -21.68 -61.90%
EY -19.63 -17.61 -11.48 -7.80 -5.38 -8.46 -4.61 162.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.49 1.56 0.66 1.81 0.88 1.22 -

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