[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 61.15%
YoY- 147.56%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 165,533 109,244 43,896 198,536 140,108 87,141 47,673 129.12%
PBT 19,592 14,355 3,322 22,685 20,656 14,293 7,699 86.28%
Tax 55 37 18 9,065 -954 -973 -278 -
NP 19,647 14,392 3,340 31,750 19,702 13,320 7,421 91.26%
-
NP to SH 19,647 14,392 3,340 31,750 19,702 13,320 7,421 91.26%
-
Tax Rate -0.28% -0.26% -0.54% -39.96% 4.62% 6.81% 3.61% -
Total Cost 145,886 94,852 40,556 166,786 120,406 73,821 40,252 135.76%
-
Net Worth 356,245 351,252 344,593 341,650 321,551 315,285 308,713 10.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 356,245 351,252 344,593 341,650 321,551 315,285 308,713 10.00%
NOSH 337,577 337,840 337,373 337,765 337,941 338,071 337,318 0.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.87% 13.17% 7.61% 15.99% 14.06% 15.29% 15.57% -
ROE 5.52% 4.10% 0.97% 9.29% 6.13% 4.22% 2.40% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 49.04 32.34 13.01 58.78 41.46 25.78 14.13 129.05%
EPS 5.82 4.26 0.99 9.40 5.83 3.94 2.20 91.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0553 1.0397 1.0214 1.0115 0.9515 0.9326 0.9152 9.95%
Adjusted Per Share Value based on latest NOSH - 337,478
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.01 1.32 0.53 2.41 1.70 1.06 0.58 128.83%
EPS 0.24 0.17 0.04 0.38 0.24 0.16 0.09 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0432 0.0426 0.0418 0.0414 0.039 0.0382 0.0374 10.07%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.70 0.62 0.72 0.86 0.69 0.73 0.70 -
P/RPS 1.43 1.92 5.53 1.46 1.66 2.83 4.95 -56.26%
P/EPS 12.03 14.55 72.73 9.15 11.84 18.53 31.82 -47.68%
EY 8.31 6.87 1.38 10.93 8.45 5.40 3.14 91.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.70 0.85 0.73 0.78 0.76 -8.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 10/11/05 01/08/05 29/04/05 28/02/05 22/10/04 28/07/04 28/05/04 -
Price 0.64 0.62 0.67 0.77 0.71 0.70 0.74 -
P/RPS 1.31 1.92 5.15 1.31 1.71 2.72 5.24 -60.28%
P/EPS 11.00 14.55 67.68 8.19 12.18 17.77 33.64 -52.50%
EY 9.09 6.87 1.48 12.21 8.21 5.63 2.97 110.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.66 0.76 0.75 0.75 0.81 -17.21%

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