[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -547.02%
YoY- -462.7%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 173,364 102,494 57,987 367,245 223,514 117,414 48,859 132.45%
PBT -63,957 -51,835 -19,709 -488,622 -74,271 -15,807 -11,138 220.32%
Tax 55 51,835 19,709 488,622 74,271 15,807 11,138 -97.09%
NP -63,902 0 0 0 0 0 0 -
-
NP to SH -63,902 -50,020 -19,709 -491,932 -76,030 -15,736 -11,121 220.46%
-
Tax Rate - - - - - - - -
Total Cost 237,266 102,494 57,987 367,245 223,514 117,414 48,859 186.49%
-
Net Worth 129,941 136,385 174,304 193,900 609,895 651,186 656,477 -66.00%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 129,941 136,385 174,304 193,900 609,895 651,186 656,477 -66.00%
NOSH 337,860 324,805 338,061 337,865 337,911 337,682 338,024 -0.03%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -36.86% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -49.18% -36.68% -11.31% -253.70% -12.47% -2.42% -1.69% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 51.31 31.56 17.15 108.70 66.15 34.77 14.45 132.57%
EPS -18.91 -15.40 -5.83 -145.60 -22.50 -4.66 -3.29 220.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3846 0.4199 0.5156 0.5739 1.8049 1.9284 1.9421 -65.99%
Adjusted Per Share Value based on latest NOSH - 337,857
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 2.10 1.24 0.70 4.45 2.71 1.42 0.59 132.93%
EPS -0.77 -0.61 -0.24 -5.96 -0.92 -0.19 -0.13 227.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0158 0.0165 0.0211 0.0235 0.0739 0.0789 0.0796 -65.93%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.25 0.41 0.53 0.70 0.65 0.68 0.60 -
P/RPS 0.49 1.30 3.09 0.64 0.98 1.96 4.15 -75.90%
P/EPS -1.32 -2.66 -9.09 -0.48 -2.89 -14.59 -18.24 -82.60%
EY -75.65 -37.56 -11.00 -208.00 -34.62 -6.85 -5.48 474.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.98 1.03 1.22 0.36 0.35 0.31 63.74%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 30/05/02 28/02/02 29/11/01 28/08/01 15/05/01 -
Price 0.43 0.30 0.51 0.67 0.69 0.75 0.62 -
P/RPS 0.84 0.95 2.97 0.62 1.04 2.16 4.29 -66.24%
P/EPS -2.27 -1.95 -8.75 -0.46 -3.07 -16.09 -18.84 -75.57%
EY -43.99 -51.33 -11.43 -217.31 -32.61 -6.21 -5.31 308.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.71 0.99 1.17 0.38 0.39 0.32 130.34%

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