[MESB] YoY 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- 297.36%
YoY- 687.59%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 28,274 22,650 21,898 23,588 21,900 18,221 19,587 6.30%
PBT -1,654 271 1,602 3,643 -36 1,453 2,522 -
Tax 287 -4 -26 -329 -644 -1,049 -636 -
NP -1,367 267 1,576 3,314 -680 404 1,886 -
-
NP to SH -1,367 267 1,591 3,314 -564 102 1,442 -
-
Tax Rate - 1.48% 1.62% 9.03% - 72.20% 25.22% -
Total Cost 29,641 22,383 20,322 20,274 22,580 17,817 17,701 8.96%
-
Net Worth 83,702 81,768 82,258 70,144 64,337 53,549 46,665 10.21%
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 83,702 81,768 82,258 70,144 64,337 53,549 46,665 10.21%
NOSH 42,061 41,718 41,968 42,002 41,777 42,500 42,040 0.00%
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 -4.83% 1.18% 7.20% 14.05% -3.11% 2.22% 9.63% -
ROE -1.63% 0.33% 1.93% 4.72% -0.88% 0.19% 3.09% -
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 67.22 54.29 52.18 56.16 52.42 42.87 46.59 6.29%
EPS -3.25 0.64 3.83 7.89 -0.84 0.24 3.43 -
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 19.59 15.70 15.18 16.35 15.18 12.63 13.57 6.30%
EPS -0.95 0.19 1.10 2.30 -0.39 0.07 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5801 0.5667 0.5701 0.4861 0.4459 0.3711 0.3234 10.21%
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 0.95 1.49 2.03 1.23 0.90 0.73 1.12 -2.70%
P/EPS -19.69 126.56 27.96 8.75 -34.81 131.25 15.16 -
EY -5.08 0.79 3.58 11.43 -2.87 0.76 6.60 -
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 1.01 1.51 1.63 1.45 0.95 0.75 0.58 9.67%
P/EPS -20.92 128.13 22.42 10.33 -37.04 133.33 7.87 -
EY -4.78 0.78 4.46 9.68 -2.70 0.75 12.70 -
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