[MBSB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 95.99%
YoY- -77.22%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 216,315 173,364 102,494 57,987 367,245 223,514 117,414 50.11%
PBT -124,514 -63,957 -51,835 -19,709 -488,622 -74,271 -15,807 294.40%
Tax 438 55 51,835 19,709 488,622 74,271 15,807 -90.78%
NP -124,076 -63,902 0 0 0 0 0 -
-
NP to SH -124,076 -63,902 -50,020 -19,709 -491,932 -76,030 -15,736 294.66%
-
Tax Rate - - - - - - - -
Total Cost 340,391 237,266 102,494 57,987 367,245 223,514 117,414 102.92%
-
Net Worth 67,936 129,941 136,385 174,304 193,900 609,895 651,186 -77.74%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 67,936 129,941 136,385 174,304 193,900 609,895 651,186 -77.74%
NOSH 337,823 337,860 324,805 338,061 337,865 337,911 337,682 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -57.36% -36.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -182.64% -49.18% -36.68% -11.31% -253.70% -12.47% -2.42% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 64.03 51.31 31.56 17.15 108.70 66.15 34.77 50.07%
EPS -36.72 -18.91 -15.40 -5.83 -145.60 -22.50 -4.66 294.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2011 0.3846 0.4199 0.5156 0.5739 1.8049 1.9284 -77.75%
Adjusted Per Share Value based on latest NOSH - 338,061
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2.63 2.11 1.25 0.71 4.47 2.72 1.43 49.94%
EPS -1.51 -0.78 -0.61 -0.24 -5.98 -0.92 -0.19 296.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 0.0158 0.0166 0.0212 0.0236 0.0742 0.0792 -77.68%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.32 0.25 0.41 0.53 0.70 0.65 0.68 -
P/RPS 0.50 0.49 1.30 3.09 0.64 0.98 1.96 -59.67%
P/EPS -0.87 -1.32 -2.66 -9.09 -0.48 -2.89 -14.59 -84.65%
EY -114.78 -75.65 -37.56 -11.00 -208.00 -34.62 -6.85 551.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.65 0.98 1.03 1.22 0.36 0.35 173.54%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 07/03/03 27/11/02 28/08/02 30/05/02 28/02/02 29/11/01 28/08/01 -
Price 0.29 0.43 0.30 0.51 0.67 0.69 0.75 -
P/RPS 0.45 0.84 0.95 2.97 0.62 1.04 2.16 -64.75%
P/EPS -0.79 -2.27 -1.95 -8.75 -0.46 -3.07 -16.09 -86.51%
EY -126.65 -43.99 -51.33 -11.43 -217.31 -32.61 -6.21 642.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.12 0.71 0.99 1.17 0.38 0.39 138.32%

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