[MESB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MESB] MESB BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 89.3%
YoY- 80.18%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 114,247 85,915 83,656 78,418 94,965 84,902 74,228 33.27%
PBT 4,452 4,349 3,127 1,517 738 695 1,463 109.85%
Tax -1,257 -1,497 -1,755 -1,821 -4,934 -4,988 -4,691 -58.40%
NP 3,195 2,852 1,372 -304 -4,196 -4,293 -3,228 -
-
NP to SH 2,882 2,577 1,162 -452 -4,223 -4,293 -3,228 -
-
Tax Rate 28.23% 34.42% 56.12% 120.04% 668.56% 717.70% 320.64% -
Total Cost 111,052 83,063 82,284 78,722 99,161 89,195 77,456 27.12%
-
Net Worth 43,111 45,245 52,733 42,002 0 16,395 18,043 78.63%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 43,111 45,245 52,733 42,002 0 16,395 18,043 78.63%
NOSH 43,111 42,285 46,666 42,002 41,363 42,039 41,961 1.81%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.80% 3.32% 1.64% -0.39% -4.42% -5.06% -4.35% -
ROE 6.69% 5.70% 2.20% -1.08% 0.00% -26.18% -17.89% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 265.01 203.18 179.26 186.70 229.59 201.96 176.89 30.89%
EPS 6.69 6.09 2.49 -1.08 -10.21 -10.21 -7.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.07 1.13 1.00 0.00 0.39 0.43 75.44%
Adjusted Per Share Value based on latest NOSH - 42,002
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 79.18 59.54 57.98 54.35 65.81 58.84 51.44 33.27%
EPS 2.00 1.79 0.81 -0.31 -2.93 -2.98 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2988 0.3136 0.3655 0.2911 0.00 0.1136 0.125 78.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.37 0.37 0.40 0.35 0.56 0.61 0.67 -
P/RPS 0.14 0.18 0.22 0.19 0.24 0.30 0.38 -48.57%
P/EPS 5.53 6.07 16.06 -32.52 -5.49 -5.97 -8.71 -
EY 18.07 16.47 6.23 -3.07 -18.23 -16.74 -11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.35 0.35 0.00 1.56 1.56 -61.65%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 08/09/06 16/06/06 24/02/06 25/11/05 26/08/05 24/05/05 -
Price 0.49 0.32 0.37 0.49 0.52 0.58 0.67 -
P/RPS 0.18 0.16 0.21 0.26 0.23 0.29 0.38 -39.20%
P/EPS 7.33 5.25 14.86 -45.53 -5.09 -5.68 -8.71 -
EY 13.64 19.04 6.73 -2.20 -19.63 -17.61 -11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.30 0.33 0.49 0.00 1.49 1.56 -53.75%

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