[MBSB] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 433.02%
YoY- 28.55%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 79,890 293,059 229,108 144,842 64,683 229,452 165,533 -38.49%
PBT 4,842 30,409 29,155 18,655 3,453 25,466 19,592 -60.65%
Tax 18 9,773 -136 -154 18 13,320 55 -52.54%
NP 4,860 40,182 29,019 18,501 3,471 38,786 19,647 -60.62%
-
NP to SH 4,860 40,182 29,019 18,501 3,471 38,786 19,647 -60.62%
-
Tax Rate -0.37% -32.14% 0.47% 0.83% -0.52% -52.31% -0.28% -
Total Cost 75,030 252,877 200,089 126,341 61,212 190,666 145,886 -35.83%
-
Net Worth 414,787 410,403 398,563 387,812 378,170 356,654 356,245 10.68%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 6,083 - -
Div Payout % - - - - - 15.68% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 414,787 410,403 398,563 387,812 378,170 356,654 356,245 10.68%
NOSH 337,499 337,947 337,823 337,609 336,990 337,965 337,577 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.08% 13.71% 12.67% 12.77% 5.37% 16.90% 11.87% -
ROE 1.17% 9.79% 7.28% 4.77% 0.92% 10.87% 5.52% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.67 86.72 67.82 42.90 19.19 67.89 49.04 -38.49%
EPS 1.44 11.89 8.59 5.48 1.03 11.48 5.82 -60.62%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.229 1.2144 1.1798 1.1487 1.1222 1.0553 1.0553 10.70%
Adjusted Per Share Value based on latest NOSH - 337,752
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.97 3.56 2.79 1.76 0.79 2.79 2.01 -38.50%
EPS 0.06 0.49 0.35 0.23 0.04 0.47 0.24 -60.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.07 0.00 -
NAPS 0.0504 0.0499 0.0485 0.0472 0.046 0.0434 0.0433 10.66%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.05 1.19 0.77 0.73 0.68 0.64 0.70 -
P/RPS 4.44 1.37 1.14 1.70 3.54 0.94 1.43 112.97%
P/EPS 72.92 10.01 8.96 13.32 66.02 5.58 12.03 232.81%
EY 1.37 9.99 11.16 7.51 1.51 17.93 8.31 -69.96%
DY 0.00 0.00 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 0.85 0.98 0.65 0.64 0.61 0.61 0.66 18.39%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 09/05/07 28/02/07 28/11/06 27/07/06 28/04/06 28/02/06 10/11/05 -
Price 1.01 1.08 1.23 0.68 0.68 0.64 0.64 -
P/RPS 4.27 1.25 1.81 1.58 3.54 0.94 1.31 119.99%
P/EPS 70.14 9.08 14.32 12.41 66.02 5.58 11.00 244.24%
EY 1.43 11.01 6.98 8.06 1.51 17.93 9.09 -70.89%
DY 0.00 0.00 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 0.82 0.89 1.04 0.59 0.61 0.61 0.61 21.82%

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