[MESB] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[MESB] MESB BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 397.36%
YoY- -62.29%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 66,986 40,277 40,100 44,577 39,604 32,863 34,606 11.62%
PBT 347 -190 879 4,855 11,008 1,589 3,774 -32.79%
Tax -719 -9 -48 -707 250 -459 -783 -1.40%
NP -372 -199 831 4,148 11,258 1,130 2,991 -
-
NP to SH -372 -270 854 4,148 10,999 498 2,248 -
-
Tax Rate 207.20% - 5.46% 14.56% -2.27% 28.89% 20.75% -
Total Cost 67,358 40,476 39,269 40,429 28,346 31,733 31,615 13.42%
-
Net Worth 83,177 278,526 82,455 68,995 64,675 52,729 46,640 10.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 83,177 278,526 82,455 68,995 64,675 52,729 46,640 10.11%
NOSH 41,797 142,105 42,068 41,314 41,996 41,848 42,018 -0.08%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.56% -0.49% 2.07% 9.31% 28.43% 3.44% 8.64% -
ROE -0.45% -0.10% 1.04% 6.01% 17.01% 0.94% 4.82% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 160.26 28.34 95.32 107.90 94.30 78.53 82.36 11.72%
EPS -0.89 -0.19 2.09 10.04 25.82 1.19 5.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.96 1.96 1.67 1.54 1.26 1.11 10.20%
Adjusted Per Share Value based on latest NOSH - 42,002
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.42 27.91 27.79 30.89 27.45 22.77 23.98 11.62%
EPS -0.26 -0.19 0.59 2.87 7.62 0.35 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5764 1.9303 0.5714 0.4782 0.4482 0.3654 0.3232 10.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.64 0.81 1.06 0.69 0.47 0.315 0.52 -
P/RPS 0.40 2.86 1.11 0.64 0.50 0.40 0.63 -7.28%
P/EPS -71.91 -426.32 52.22 6.87 1.79 26.47 9.72 -
EY -1.39 -0.23 1.92 14.55 55.72 3.78 10.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.54 0.41 0.31 0.25 0.47 -6.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 30/11/15 26/11/14 27/11/13 27/11/12 22/11/11 24/11/10 -
Price 0.68 0.82 0.85 0.815 0.50 0.32 0.27 -
P/RPS 0.42 2.89 0.89 0.76 0.53 0.41 0.33 4.09%
P/EPS -76.40 -431.58 41.87 8.12 1.91 26.89 5.05 -
EY -1.31 -0.23 2.39 12.32 52.38 3.72 19.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.43 0.49 0.32 0.25 0.24 5.97%

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