[MESB] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MESB] MESB BHD
Announcement Date
22-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 78.61%
YoY- -107.66%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 19,733 14,495 1,484 3,699 7,778 21,809 10,786 10.58%
PBT 251 -1,359 -806 -1,790 -837 2,188 736 -16.40%
Tax -329 -395 0 0 837 -673 -271 3.28%
NP -78 -1,754 -806 -1,790 0 1,515 465 -
-
NP to SH -140 -1,754 -806 -1,790 -862 1,515 465 -
-
Tax Rate 131.08% - - - - 30.76% 36.82% -
Total Cost 19,811 16,249 2,290 5,489 7,778 20,294 10,321 11.47%
-
Net Worth 52,733 18,043 45,487 47,946 57,067 55,963 54,116 -0.43%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 52,733 18,043 45,487 47,946 57,067 55,963 54,116 -0.43%
NOSH 46,666 41,961 39,900 39,955 39,907 39,973 40,086 2.56%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -0.40% -12.10% -54.31% -48.39% 0.00% 6.95% 4.31% -
ROE -0.27% -9.72% -1.77% -3.73% -1.51% 2.71% 0.86% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 42.29 34.54 3.72 9.26 19.49 54.56 26.91 7.82%
EPS -0.30 -4.18 -2.02 -4.48 -2.16 3.79 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.43 1.14 1.20 1.43 1.40 1.35 -2.91%
Adjusted Per Share Value based on latest NOSH - 39,955
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 13.68 10.05 1.03 2.56 5.39 15.11 7.47 10.60%
EPS -0.10 -1.22 -0.56 -1.24 -0.60 1.05 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3655 0.125 0.3152 0.3323 0.3955 0.3878 0.375 -0.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.40 0.67 1.38 1.10 2.43 1.42 3.96 -
P/RPS 0.95 1.94 37.10 11.88 12.47 2.60 14.72 -36.65%
P/EPS -133.33 -16.03 -68.32 -24.55 -112.50 37.47 341.38 -
EY -0.75 -6.24 -1.46 -4.07 -0.89 2.67 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.56 1.21 0.92 1.70 1.01 2.93 -29.81%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 16/06/06 24/05/05 27/04/04 22/04/03 29/04/02 29/05/01 22/05/00 -
Price 0.37 0.67 1.39 0.90 2.33 1.31 3.26 -
P/RPS 0.88 1.94 37.37 9.72 11.95 2.40 12.12 -35.39%
P/EPS -123.33 -16.03 -68.81 -20.09 -107.87 34.56 281.03 -
EY -0.81 -6.24 -1.45 -4.98 -0.93 2.89 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 1.56 1.22 0.75 1.63 0.94 2.41 -28.19%

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