[MBSB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 84.92%
YoY- 5.07%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 183,919 113,350 72,510 37,143 216,315 173,364 102,494 47.51%
PBT -66,677 -45,669 -35,170 -18,727 -124,514 -63,957 -51,835 18.22%
Tax -75 73 37 18 438 55 51,835 -
NP -66,752 -45,596 -35,133 -18,709 -124,076 -63,902 0 -
-
NP to SH -66,752 -45,596 -35,133 -18,709 -124,076 -63,902 -50,020 21.14%
-
Tax Rate - - - - - - - -
Total Cost 250,671 158,946 107,643 55,852 340,391 237,266 102,494 81.22%
-
Net Worth 301,735 322,380 32,802 49,203 67,936 129,941 136,385 69.54%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 301,735 322,380 32,802 49,203 67,936 129,941 136,385 69.54%
NOSH 337,813 337,748 337,817 337,707 337,823 337,860 324,805 2.64%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -36.29% -40.23% -48.45% -50.37% -57.36% -36.86% 0.00% -
ROE -22.12% -14.14% -107.11% -38.02% -182.64% -49.18% -36.68% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 54.44 33.56 21.46 11.00 64.03 51.31 31.56 43.68%
EPS -19.76 -13.50 -10.40 -5.54 -36.72 -18.91 -15.40 18.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8932 0.9545 0.0971 0.1457 0.2011 0.3846 0.4199 65.17%
Adjusted Per Share Value based on latest NOSH - 337,707
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.24 1.38 0.88 0.45 2.63 2.11 1.25 47.37%
EPS -0.81 -0.55 -0.43 -0.23 -1.51 -0.78 -0.61 20.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0367 0.0392 0.004 0.006 0.0083 0.0158 0.0166 69.46%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.79 0.79 0.38 0.29 0.32 0.25 0.41 -
P/RPS 1.45 2.35 1.77 2.64 0.50 0.49 1.30 7.53%
P/EPS -4.00 -5.85 -3.65 -5.23 -0.87 -1.32 -2.66 31.15%
EY -25.01 -17.09 -27.37 -19.10 -114.78 -75.65 -37.56 -23.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 3.91 1.99 1.59 0.65 0.98 -6.90%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 26/08/03 28/05/03 07/03/03 27/11/02 28/08/02 -
Price 0.81 0.76 0.68 0.31 0.29 0.43 0.30 -
P/RPS 1.49 2.26 3.17 2.82 0.45 0.84 0.95 34.88%
P/EPS -4.10 -5.63 -6.54 -5.60 -0.79 -2.27 -1.95 63.89%
EY -24.40 -17.76 -15.29 -17.87 -126.65 -43.99 -51.33 -39.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 7.00 2.13 1.44 1.12 0.71 17.93%

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