[MESB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MESB] MESB BHD
Announcement Date
23-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 18.24%
YoY- -34.62%
Quarter Report
Latest QR
Upcoming QR
MESB's Result
MESB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 114,247 94,965 22,594 15,624 32,459 50,969 45,358 16.63%
PBT 4,452 738 -1,373 -6,488 -4,776 4,879 4,056 1.56%
Tax -1,257 -4,934 -456 -17 -56 133 -850 6.73%
NP 3,195 -4,196 -1,829 -6,505 -4,832 5,012 3,206 -0.05%
-
NP to SH 2,882 -4,223 -1,829 -6,505 -4,832 4,408 2,989 -0.60%
-
Tax Rate 28.23% 668.56% - - - -2.73% 20.96% -
Total Cost 111,052 99,161 24,423 22,129 37,291 45,957 42,152 17.51%
-
Net Worth 43,111 0 18,799 46,799 53,181 58,782 55,546 -4.13%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 796 1,987 1,001 -
Div Payout % - - - - 0.00% 45.09% 33.51% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 43,111 0 18,799 46,799 53,181 58,782 55,546 -4.13%
NOSH 43,111 41,363 39,999 39,999 39,986 39,988 39,961 1.27%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.80% -4.42% -8.10% -41.63% -14.89% 9.83% 7.07% -
ROE 6.69% 0.00% -9.73% -13.90% -9.09% 7.50% 5.38% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 265.01 229.59 56.49 39.06 81.18 127.46 113.50 15.17%
EPS 6.69 -10.21 -4.57 -16.26 -12.08 11.02 7.48 -1.84%
DPS 0.00 0.00 0.00 0.00 2.00 5.00 2.51 -
NAPS 1.00 0.00 0.47 1.17 1.33 1.47 1.39 -5.33%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 79.18 65.81 15.66 10.83 22.49 35.32 31.43 16.64%
EPS 2.00 -2.93 -1.27 -4.51 -3.35 3.05 2.07 -0.57%
DPS 0.00 0.00 0.00 0.00 0.55 1.38 0.69 -
NAPS 0.2988 0.00 0.1303 0.3243 0.3686 0.4074 0.385 -4.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.37 0.56 0.99 1.15 1.93 2.19 2.06 -
P/RPS 0.14 0.24 1.75 2.94 2.38 1.72 1.81 -34.71%
P/EPS 5.53 -5.49 -21.65 -7.07 -15.97 19.87 27.54 -23.46%
EY 18.07 -18.23 -4.62 -14.14 -6.26 5.03 3.63 30.65%
DY 0.00 0.00 0.00 0.00 1.04 2.28 1.22 -
P/NAPS 0.37 0.00 2.11 0.98 1.45 1.49 1.48 -20.62%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 25/11/05 29/11/04 23/10/03 28/10/02 30/10/01 23/10/00 -
Price 0.49 0.52 0.85 1.21 1.87 1.90 2.36 -
P/RPS 0.18 0.23 1.50 3.10 2.30 1.49 2.08 -33.48%
P/EPS 7.33 -5.09 -18.59 -7.44 -15.47 17.24 31.55 -21.58%
EY 13.64 -19.63 -5.38 -13.44 -6.46 5.80 3.17 27.51%
DY 0.00 0.00 0.00 0.00 1.07 2.63 1.06 -
P/NAPS 0.49 0.00 1.81 1.03 1.41 1.29 1.70 -18.71%

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