[MESB] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[MESB] MESB BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 74.86%
YoY- -131.62%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 171,942 183,210 133,972 80,554 80,200 89,154 79,208 11.27%
PBT -424 4,825 694 -380 1,758 9,710 22,016 -
Tax -1,708 -1,891 -1,438 -18 -96 -1,414 500 -
NP -2,132 2,934 -744 -398 1,662 8,296 22,516 -
-
NP to SH -2,132 2,934 -744 -540 1,708 8,296 21,998 -
-
Tax Rate - 39.19% 207.20% - 5.46% 14.56% -2.27% -
Total Cost 174,074 180,276 134,716 80,952 78,538 80,858 56,692 16.72%
-
Net Worth 85,175 86,813 83,177 278,526 82,455 68,995 64,675 3.86%
Dividend
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 85,175 86,813 83,177 278,526 82,455 68,995 64,675 3.86%
NOSH 91,100 81,900 41,797 142,105 42,068 41,314 41,996 11.26%
Ratio Analysis
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -1.24% 1.60% -0.56% -0.49% 2.07% 9.31% 28.43% -
ROE -2.50% 3.38% -0.89% -0.19% 2.07% 12.02% 34.01% -
Per Share
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 209.94 223.70 320.52 56.69 190.64 215.79 188.60 1.48%
EPS -2.58 3.59 -1.78 -0.38 4.18 20.08 51.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.06 1.99 1.96 1.96 1.67 1.54 -5.26%
Adjusted Per Share Value based on latest NOSH - 41,718
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 119.16 126.97 92.85 55.83 55.58 61.79 54.89 11.27%
EPS -1.48 2.03 -0.52 -0.37 1.18 5.75 15.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5903 0.6016 0.5764 1.9303 0.5714 0.4782 0.4482 3.86%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.34 0.225 0.64 0.81 1.06 0.69 0.47 -
P/RPS 0.16 0.10 0.20 1.43 0.56 0.32 0.25 -5.96%
P/EPS -13.06 6.28 -35.96 -213.16 26.11 3.44 0.90 -
EY -7.66 15.92 -2.78 -0.47 3.83 29.10 111.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.21 0.32 0.41 0.54 0.41 0.31 0.86%
Price Multiplier on Announcement Date
31/12/19 31/12/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/02/20 27/02/19 24/11/16 30/11/15 26/11/14 27/11/13 27/11/12 -
Price 0.29 0.26 0.68 0.82 0.85 0.815 0.50 -
P/RPS 0.14 0.12 0.21 1.45 0.45 0.38 0.27 -8.65%
P/EPS -11.14 7.26 -38.20 -215.79 20.94 4.06 0.95 -
EY -8.98 13.78 -2.62 -0.46 4.78 24.64 104.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.34 0.42 0.43 0.49 0.32 -1.82%

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