[MBSB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -29.78%
YoY- 28.65%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 87,141 47,673 183,919 113,350 72,510 37,143 216,315 -45.48%
PBT 14,293 7,699 -66,677 -45,669 -35,170 -18,727 -124,514 -
Tax -973 -278 -75 73 37 18 438 -
NP 13,320 7,421 -66,752 -45,596 -35,133 -18,709 -124,076 -
-
NP to SH 13,320 7,421 -66,752 -45,596 -35,133 -18,709 -124,076 -
-
Tax Rate 6.81% 3.61% - - - - - -
Total Cost 73,821 40,252 250,671 158,946 107,643 55,852 340,391 -63.93%
-
Net Worth 315,285 308,713 301,735 322,380 32,802 49,203 67,936 178.48%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 315,285 308,713 301,735 322,380 32,802 49,203 67,936 178.48%
NOSH 338,071 337,318 337,813 337,748 337,817 337,707 337,823 0.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.29% 15.57% -36.29% -40.23% -48.45% -50.37% -57.36% -
ROE 4.22% 2.40% -22.12% -14.14% -107.11% -38.02% -182.64% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.78 14.13 54.44 33.56 21.46 11.00 64.03 -45.50%
EPS 3.94 2.20 -19.76 -13.50 -10.40 -5.54 -36.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9326 0.9152 0.8932 0.9545 0.0971 0.1457 0.2011 178.35%
Adjusted Per Share Value based on latest NOSH - 337,516
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.06 0.58 2.24 1.38 0.88 0.45 2.63 -45.46%
EPS 0.16 0.09 -0.81 -0.55 -0.43 -0.23 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0375 0.0367 0.0392 0.004 0.006 0.0083 177.42%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.73 0.70 0.79 0.79 0.38 0.29 0.32 -
P/RPS 2.83 4.95 1.45 2.35 1.77 2.64 0.50 217.93%
P/EPS 18.53 31.82 -4.00 -5.85 -3.65 -5.23 -0.87 -
EY 5.40 3.14 -25.01 -17.09 -27.37 -19.10 -114.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.88 0.83 3.91 1.99 1.59 -37.82%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 28/07/04 28/05/04 26/02/04 21/11/03 26/08/03 28/05/03 07/03/03 -
Price 0.70 0.74 0.81 0.76 0.68 0.31 0.29 -
P/RPS 2.72 5.24 1.49 2.26 3.17 2.82 0.45 232.18%
P/EPS 17.77 33.64 -4.10 -5.63 -6.54 -5.60 -0.79 -
EY 5.63 2.97 -24.40 -17.76 -15.29 -17.87 -126.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 0.91 0.80 7.00 2.13 1.44 -35.29%

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