[MESB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MESB] MESB BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 73.03%
YoY- 88.18%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 42,765 19,521 44,800 6,177 3,143 12,661 12,910 22.08%
PBT 428 4,072 3,015 -374 -3,369 259 342 3.80%
Tax -119 -905 -3,863 -23 9 -32 -183 -6.91%
NP 309 3,167 -848 -397 -3,360 227 159 11.70%
-
NP to SH 258 3,167 -848 -397 -3,360 227 159 8.39%
-
Tax Rate 27.80% 22.22% 128.13% - - 12.36% 53.51% -
Total Cost 42,456 16,354 45,648 6,574 6,503 12,434 12,751 22.18%
-
Net Worth 41,294 47,462 44,037 46,517 50,015 58,143 54,059 -4.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 796 1,987 -
Div Payout % - - - - - 350.88% 1,250.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 41,294 47,462 44,037 46,517 50,015 58,143 54,059 -4.38%
NOSH 41,294 42,002 40,034 40,101 40,012 39,824 39,749 0.63%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.72% 16.22% -1.89% -6.43% -106.90% 1.79% 1.23% -
ROE 0.62% 6.67% -1.93% -0.85% -6.72% 0.39% 0.29% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 103.56 46.48 111.90 15.40 7.86 31.79 32.48 21.30%
EPS 0.61 7.54 -2.12 -0.99 -8.40 0.57 0.40 7.28%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 5.00 -
NAPS 1.00 1.13 1.10 1.16 1.25 1.46 1.36 -4.99%
Adjusted Per Share Value based on latest NOSH - 40,101
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.64 13.53 31.05 4.28 2.18 8.77 8.95 22.07%
EPS 0.18 2.19 -0.59 -0.28 -2.33 0.16 0.11 8.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 1.38 -
NAPS 0.2862 0.3289 0.3052 0.3224 0.3466 0.403 0.3747 -4.38%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.51 0.35 0.77 1.31 1.70 2.36 2.10 -
P/RPS 0.49 0.75 0.69 8.50 21.64 7.42 6.47 -34.94%
P/EPS 81.63 4.64 -36.35 -132.32 -20.24 414.04 525.00 -26.65%
EY 1.23 21.54 -2.75 -0.76 -4.94 0.24 0.19 36.49%
DY 0.00 0.00 0.00 0.00 0.00 0.85 2.38 -
P/NAPS 0.51 0.31 0.70 1.13 1.36 1.62 1.54 -16.81%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 24/02/06 24/02/05 27/02/04 24/02/03 25/02/02 26/02/01 -
Price 0.65 0.49 0.73 1.53 1.79 2.09 1.60 -
P/RPS 0.63 1.05 0.65 9.93 22.79 6.57 4.93 -29.01%
P/EPS 104.04 6.50 -34.46 -154.55 -21.32 366.67 400.00 -20.09%
EY 0.96 15.39 -2.90 -0.65 -4.69 0.27 0.25 25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.96 3.13 -
P/NAPS 0.65 0.43 0.66 1.32 1.43 1.43 1.18 -9.45%

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