[MBSB] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 14.83%
YoY- 15.95%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 145,020 148,572 216,315 231,152 204,988 231,948 367,245 -46.26%
PBT -70,340 -74,908 -124,514 -85,276 -103,670 -78,836 -488,622 -72.62%
Tax 74 72 438 73 103,670 78,836 488,622 -99.72%
NP -70,266 -74,836 -124,076 -85,202 0 0 0 -
-
NP to SH -70,266 -74,836 -124,076 -85,202 -100,040 -78,836 -491,932 -72.77%
-
Tax Rate - - - - - - - -
Total Cost 215,286 223,408 340,391 316,354 204,988 231,948 367,245 -30.02%
-
Net Worth 32,802 49,203 67,936 129,941 136,385 174,304 193,900 -69.51%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 32,802 49,203 67,936 129,941 136,385 174,304 193,900 -69.51%
NOSH 337,817 337,707 337,823 337,860 324,805 338,061 337,865 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -48.45% -50.37% -57.36% -36.86% 0.00% 0.00% 0.00% -
ROE -214.21% -152.09% -182.64% -65.57% -73.35% -45.23% -253.70% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 42.93 43.99 64.03 68.42 63.11 68.61 108.70 -46.26%
EPS -20.80 -22.16 -36.72 -25.21 -30.80 -23.32 -145.60 -72.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0971 0.1457 0.2011 0.3846 0.4199 0.5156 0.5739 -69.50%
Adjusted Per Share Value based on latest NOSH - 338,158
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.76 1.80 2.62 2.80 2.49 2.81 4.45 -46.21%
EPS -0.85 -0.91 -1.50 -1.03 -1.21 -0.96 -5.96 -72.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.006 0.0082 0.0158 0.0165 0.0211 0.0235 -69.38%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.38 0.29 0.32 0.25 0.41 0.53 0.70 -
P/RPS 0.89 0.66 0.50 0.37 0.65 0.77 0.64 24.66%
P/EPS -1.83 -1.31 -0.87 -0.99 -1.33 -2.27 -0.48 144.64%
EY -54.74 -76.41 -114.78 -100.87 -75.12 -44.00 -208.00 -59.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 1.99 1.59 0.65 0.98 1.03 1.22 117.84%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 28/05/03 07/03/03 27/11/02 28/08/02 30/05/02 28/02/02 -
Price 0.68 0.31 0.29 0.43 0.30 0.51 0.67 -
P/RPS 1.58 0.70 0.45 0.63 0.48 0.74 0.62 86.89%
P/EPS -3.27 -1.40 -0.79 -1.71 -0.97 -2.19 -0.46 271.03%
EY -30.59 -71.48 -126.65 -58.65 -102.67 -45.73 -217.31 -73.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 2.13 1.44 1.12 0.71 0.99 1.17 230.64%

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