[MBFHLDG] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -29.31%
YoY- 627.05%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,114,297 1,086,716 1,008,180 977,315 966,273 926,394 858,460 18.93%
PBT 22,296 -15,098 22,020 932,181 1,298,538 1,968,248 261,884 -80.56%
Tax -26,429 -30,522 -36,796 -35,592 -30,197 -31,192 -27,200 -1.89%
NP -4,133 -45,620 -14,776 896,589 1,268,341 1,937,056 234,684 -
-
NP to SH -4,133 -45,620 -14,776 896,589 1,268,341 1,937,056 234,684 -
-
Tax Rate 118.54% - 167.10% 3.82% 2.33% 1.58% 10.39% -
Total Cost 1,118,430 1,132,336 1,022,956 80,726 -302,068 -1,010,662 623,776 47.43%
-
Net Worth 110,729 85,592 128,738 86,706 99,215 63,607 -1,345,981 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 110,729 85,592 128,738 86,706 99,215 63,607 -1,345,981 -
NOSH 543,859 548,317 551,343 364,467 302,947 180,140 1,150,411 -39.23%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.37% -4.20% -1.47% 91.74% 131.26% 209.10% 27.34% -
ROE -3.73% -53.30% -11.48% 1,034.05% 1,278.37% 3,045.31% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 204.89 198.19 182.86 268.15 318.96 514.26 74.62 95.72%
EPS -0.76 -8.32 -2.68 246.00 418.67 1,075.30 20.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2036 0.1561 0.2335 0.2379 0.3275 0.3531 -1.17 -
Adjusted Per Share Value based on latest NOSH - 546,670
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 194.96 190.14 176.40 171.00 169.06 162.09 150.20 18.93%
EPS -0.72 -7.98 -2.59 156.87 221.91 338.92 41.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1937 0.1498 0.2252 0.1517 0.1736 0.1113 -2.355 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.14 0.12 0.20 0.26 0.37 0.50 0.20 -
P/RPS 0.07 0.06 0.11 0.10 0.12 0.10 0.27 -59.24%
P/EPS -18.42 -1.44 -7.46 0.11 0.09 0.05 0.98 -
EY -5.43 -69.33 -13.40 946.15 1,131.53 2,150.60 102.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.77 0.86 1.09 1.13 1.42 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 01/11/04 13/08/04 27/05/04 24/02/04 27/11/03 28/08/03 26/05/03 -
Price 0.23 0.14 0.13 0.23 0.31 0.43 0.20 -
P/RPS 0.11 0.07 0.07 0.09 0.10 0.08 0.27 -44.95%
P/EPS -30.26 -1.68 -4.85 0.09 0.07 0.04 0.98 -
EY -3.30 -59.43 -20.62 1,069.57 1,350.54 2,500.70 102.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.90 0.56 0.97 0.95 1.22 0.00 -

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