Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Nov 25 | Q1 Sep 2025 | 1 | 30 Jun 2026 | 35.91 | -1.77 | -0.93 | -2.6% | 0.00 | -0.65 | 34.2% | 1.6% | 5005.3% | 1706.9% | ||||||||
| 28 Aug 25 | Q4 Jun 2025 | 4 | 30 Jun 2025 | 54.58 | -1.33 | 0.02 | 0.0% | 0.00 | 0.01 | 22.3% | 28.9% | 99.5% | 98.2% | ||||||||
| 28 May 25 | Q3 Mar 2025 | 3 | 30 Jun 2025 | 70.20 | 8.41 | 3.46 | 4.9% | 0.00 | 2.40 | 46.5% | 12.0% | 207.3% | 39.2% | ||||||||
| 26 Feb 25 | Q2 Dec 2024 | 2 | 30 Jun 2025 | 47.93 | 2.70 | 1.13 | 2.4% | 0.00 | 0.78 | 35.7% | 2.0% | 1843.1% | 61.1% | ||||||||
| 27 Nov 24 | Q1 Sep 2024 | 1 | 30 Jun 2025 | 35.32 | -0.26 | 0.06 | 0.2% | 0.00 | 0.04 | 16.6% | 5.4% | 94.7% | 90.2% | ||||||||
| 28 Aug 24 | Q4 Jun 2024 | 4 | 30 Jun 2024 | 42.35 | 1.97 | 1.09 | 2.6% | 0.00 | 0.75 | 32.4% | 3.1% | 80.9% | 67.4% | ||||||||
| 29 May 24 | Q3 Mar 2024 | 3 | 30 Jun 2024 | 62.68 | 10.96 | 5.70 | 9.1% | 0.00 | 3.95 | 28.2% | 43.2% | 96.5% | 36.5% | ||||||||
| 28 Feb 24 | Q2 Dec 2023 | 2 | 30 Jun 2024 | 48.89 | 5.72 | 2.90 | 5.9% | 0.00 | 2.01 | 45.9% | 11.5% | 388.1% | 37.1% | ||||||||
| 28 Nov 23 | Q1 Sep 2023 | 1 | 30 Jun 2024 | 33.51 | 0.61 | 0.59 | 1.8% | 0.00 | 0.41 | 18.4% | 6.2% | 82.2% | 1058.1% | ||||||||
| 29 Aug 23 | Q4 Jun 2023 | 4 | 30 Jun 2023 | 41.06 | 5.54 | 3.34 | 8.1% | 0.00 | 2.31 | 6.2% | 40.9% | 20.1% | 164.5% | ||||||||
| 26 May 23 | Q3 Mar 2023 | 3 | 30 Jun 2023 | 43.78 | 5.47 | 4.17 | 9.5% | 0.00 | 2.89 | 20.8% | 21.6% | 9.4% | 34.9% | ||||||||
| 28 Feb 23 | Q2 Dec 2022 | 2 | 30 Jun 2023 | 55.26 | 6.90 | 4.61 | 8.3% | 0.00 | 3.64 | 54.6% | 10.8% | 7530.6% | 43.4% | ||||||||
| 29 Nov 22 | Q1 Sep 2022 | 1 | 30 Jun 2023 | 35.75 | 0.38 | -0.06 | -0.2% | 0.00 | -0.05 | 48.5% | 217.2% | 98.8% | 98.0% | ||||||||
| 30 Aug 22 | Q4 Jun 2022 | 4 | 30 Jun 2022 | 69.46 | -3.67 | -5.17 | -7.5% | 0.00 | -4.65 | 24.4% | 81.5% | 180.7% | 191.2% | ||||||||
| 24 May 22 | Q3 Mar 2022 | 3 | 30 Jun 2022 | 55.84 | 8.28 | 6.42 | 11.5% | 0.00 | 5.92 | 9.8% | 62.1% | 21.1% | 53558.3% | ||||||||
| 22 Feb 22 | Q2 Dec 2021 | 2 | 30 Jun 2022 | 61.92 | 10.34 | 8.13 | 13.1% | 0.00 | 7.51 | 449.4% | 109.0% | 359.1% | 1230.9% | ||||||||
| 25 Nov 21 | Q1 Sep 2021 | 1 | 30 Jun 2022 | 11.27 | -3.03 | -3.14 | -27.8% | 0.00 | -2.93 | 70.5% | 67.1% | 155.3% | 216.7% | ||||||||
| 30 Sep 21 | Q4 Jun 2021 | 4 | 30 Jun 2021 | 38.27 | 6.21 | 5.68 | 14.8% | 0.00 | 5.32 | 11.1% | 87.8% | 47400.0% | 121.7% | ||||||||
| 27 May 21 | Q3 Mar 2021 | 3 | 30 Jun 2021 | 34.44 | 0.51 | -0.01 | -0.0% | 0.00 | -0.01 | 16.2% | 17.0% | 102.0% | 102.0% | ||||||||
| 23 Feb 21 | Q2 Dec 2020 | 2 | 30 Jun 2021 | 29.62 | 1.07 | 0.61 | 2.1% | 0.00 | 0.64 | 13.5% | 44.9% | 77.3% | 80.0% | ||||||||
| 26 Nov 20 | Q1 Sep 2020 | 1 | 30 Jun 2021 | 34.25 | 3.37 | 2.69 | 7.8% | 0.00 | 3.00 | 68.1% | 6.3% | 110.3% | 165.3% | ||||||||
| 26 Aug 20 | Q4 Jun 2020 | 4 | 30 Jun 2020 | 20.37 | -26.50 | -26.21 | -128.6% | 0.00 | -30.06 | 50.9% | 66.5% | 4389.0% | 676.2% | ||||||||
| 23 Jun 20 | Q3 Mar 2020 | 3 | 30 Jun 2020 | 41.51 | 0.62 | 0.61 | 1.5% | 0.00 | 0.72 | 22.8% | 18.4% | 80.0% | 40.2% | ||||||||
| 26 Feb 20 | Q2 Dec 2019 | 2 | 30 Jun 2020 | 53.74 | 3.90 | 3.05 | 5.7% | 0.00 | 3.69 | 66.8% | 17.0% | 174.1% | 30.1% | ||||||||
| 29 Nov 19 | Q1 Sep 2019 | 1 | 30 Jun 2020 | 32.23 | -4.11 | -4.12 | -12.8% | 0.00 | -5.02 | 47.0% | 13.3% | 190.5% | 14.4% | ||||||||
| 29 Aug 19 | 30 Jun 2019 | Other | 30 Jun 2019 | 60.84 | 5.02 | 4.55 | 7.5% | 0.00 | 5.55 | 19.6% | 27.4% | 345.0% | 41.7% | ||||||||
| 27 May 19 | 31 Mar 2019 | Other | 30 Jun 2019 | 50.89 | 2.25 | 1.02 | 2.0% | 0.00 | 1.25 | 10.8% | 35.8% | 56.4% | 134.3% | ||||||||
| 27 Feb 19 | 31 Dec 2018 | Other | 30 Jun 2019 | 45.95 | 3.31 | 2.34 | 5.1% | 0.00 | 2.86 | 61.5% | 29.8% | 165.1% | 534.7% | ||||||||
| 29 Nov 18 | 30 Sep 2018 | Other | 30 Jun 2019 | 28.44 | -4.12 | -3.60 | -12.7% | 0.00 | 4.39 | 40.4% | 12.2% | 212.1% | 20.1% | ||||||||
| 28 Aug 18 | 30 Jun 2018 | Other | 30 Jun 2019 | 47.75 | 4.03 | 3.21 | 6.7% | 0.00 | 4.18 | 27.4% | 14.2% | 207.6% | 51.8% | ||||||||
| 30 May 18 | Q4 Mar 2018 | 4 | 31 Mar 2018 | 37.47 | -3.10 | -2.98 | -8.0% | 0.00 | -3.64 | 5.9% | 17.1% | 453.4% | 13.9% | ||||||||
| 28 Feb 18 | Q3 Dec 2017 | 3 | 31 Mar 2018 | 35.40 | -0.07 | -0.54 | -1.5% | 0.00 | -0.66 | 39.7% | 2.3% | 88.0% | 144.7% | ||||||||
| 29 Nov 17 | Q2 Sep 2017 | 2 | 31 Mar 2018 | 25.34 | -4.95 | -4.50 | -17.8% | 0.00 | -10.71 | 39.4% | 10.4% | 312.8% | 229.2% | ||||||||
| 28 Aug 17 | Q1 Jun 2017 | 1 | 31 Mar 2018 | 41.83 | 2.88 | 2.12 | 5.1% | 0.00 | 5.04 | 30.7% | 8.1% | 161.1% | 112.6% | ||||||||
| 29 May 17 | Q4 Mar 2017 | 4 | 31 Mar 2017 | 32.01 | -4.05 | -3.46 | -10.8% | 0.00 | -8.25 | 11.7% | 6.9% | 387.1% | 362.8% | ||||||||
| 27 Feb 17 | Q3 Dec 2016 | 3 | 31 Mar 2017 | 36.23 | 1.91 | 1.21 | 3.3% | 0.00 | 2.87 | 28.1% | 11.8% | 188.2% | 320.2% | ||||||||
| 24 Nov 16 | Q2 Sep 2016 | 2 | 31 Mar 2017 | 28.27 | -1.65 | -1.37 | -4.8% | 0.00 | -3.25 | 27.0% | 24.8% | 237.4% | 612.0% | ||||||||
| 30 Aug 16 | Q1 Jun 2016 | 1 | 31 Mar 2017 | 38.71 | 2.00 | 0.99 | 2.6% | 0.00 | 2.37 | 12.6% | 119.6% | 24.5% | 285.3% | ||||||||
| 31 May 16 | Q4 Mar 2016 | 4 | 31 Mar 2016 | 34.39 | 1.53 | 1.32 | 3.8% | 0.00 | 3.14 | 6.1% | 43.4% | 359.2% | 131900.0% | ||||||||
| 29 Feb 16 | Q3 Dec 2015 | 3 | 31 Mar 2016 | 32.41 | 0.48 | 0.29 | 0.9% | 0.00 | 0.68 | 43.1% | 43.3% | 7.5% | 27.7% | ||||||||
| 30 Nov 15 | Q2 Sep 2015 | 2 | 31 Mar 2016 | 22.65 | 0.27 | 0.27 | 1.2% | 0.00 | 0.64 | 28.5% | 3.4% | 149.7% | 83.3% | ||||||||
| 25 Aug 15 | Q1 Jun 2015 | 1 | 31 Mar 2016 | 17.63 | -0.34 | -0.54 | -3.0% | 0.00 | -1.28 | 26.5% | 3.2% | 53600.0% | 27.9% | ||||||||
| 29 May 15 | Q4 Mar 2015 | 4 | 31 Mar 2015 | 23.98 | 0.15 | -0.00 | -0.0% | 0.00 | 0.00 | 6.0% | 10.1% | 100.2% | 100.0% | ||||||||
| 26 Feb 15 | 31/12/14 | 3 | 31/03/15 | 22.62 | 0.95 | 0.40 | 1.8% | 0.00 | 0.95 | 3.3% | 9.1% | 75.2% | 55.2% |
| EPS | 2.55 sen |
| Trailing PE (Sector Median: 12.3) | 13.3 |
| PEG | 13.3 |
| Altman Z | 2.3 |
| Beaver | 0.007 |
| Current Ratio | 5.61 |
| Debt-Equity (DE) Ratio | 0.21 |
| FCF Yield | -0.25 % |
| Revenue QoQ | -34.21 % |
| Revenue YoY | 1.65% |
| Profit QoQ | -5005.26 % |
| Profit YoY | -1706.9 % |
| Profit Margin (Sector Median: 0.3) | 1.76 % |
| ROE (ROIC: 3.02) | 3.04 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 0.3) | |
| ROE (ROIC: 2.9) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.84 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -0.98 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
No transaction in the last 2 months.
Market Cap: 49 M.
Market Cap Class: Shrimp
Number of Shares: 144 M.
Adjusted Float: 71.7%.
Stock highly correlated with
AGMO (88%)
KGW (85%)
ATAIMS (82%)
EVERGRN (82%)
Lotus Circular Berhad (previously known as MESB Berhad), incorporated in 1995 and headquartered in Malaysia, has diversified its operations to become a leading player in the waste recycling industry while retaining its roots in the apparel and leather goods retail segment. The company specializes in the recycling of materials such as paper, plastic scrap, and metals through its subsidiaries, significantly contributing to Malaysia’s sustainability initiatives. Alongside its recycling operations, Lotus Circular maintains a strong presence in retail, offering a range of high-quality leather products and apparel through over 500 consignment counters and e-commerce platforms like Shopee and Lazada. Committed to innovation, sustainability, and customer satisfaction, the company leverages strategic acquisitions and advanced recycling technologies to drive growth and position itself as a leader in Malaysia’s recycling and retail markets.
Sectors: Trading & Services, Apparels, Personal Goods, Consumer Products & Services, Penny Stocks
Share Registrar: SECURITIES SERVICES (HOLDINGS) SDN BHD
Code: 7234
Website: http://mesbbhd.com
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Wong Sak Kuan | 26.62% | 13.06 |
| Yau Ming Teck | 7.85% | 3.85 |
| Lee Wai Fun | 4.03% | 1.98 |
| Tan Kuan Teck | 3.49% | 1.71 |
| Toh Yan Tai | 1.52% | 0.75 |
| Lee Kao Choon | 1.03% | 0.51 |
| Chong Fong Tai | 0.88% | 0.43 |
| Lee Teck Keng | 0.87% | 0.43 |
| Ang Kian You | 0.84% | 0.41 |
| Aw Kheng Tong | 0.83% | 0.41 |
| Lim Gim Leong | 0.79% | 0.39 |
| Hwang Yung Aun & Sons Sdn Bhd | 0.73% | 0.36 |
| Tan Chung Ching | 0.7% | 0.34 |
| Chin Tien Heng | 0.7% | 0.34 |
| Chong Sin Hao | 0.69% | 0.34 |
| Loo Leong Aun | 0.69% | 0.34 |
| Lee Shih Mien | 0.64% | 0.31 |
| Ng Geok Wah | 0.6% | 0.29 |
| Tan Phan Lieh | 0.55% | 0.27 |
| Lee Choo Chua | 0.51% | 0.25 |
| Lee Chee Beng | 0.46% | 0.23 |
| Mv Consolidated Sdn Bhd | 0.42% | 0.21 |
| Aw Yong Yu Heng | 0.41% | 0.2 |
| Malayan Electro-Chemical Industry Co Sdn Bhd | 0.4% | 0.2 |
| Chai Jin Wei | 0.36% | 0.18 |