[MBSB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 111.12%
YoY- 139.67%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 198,536 140,108 87,141 47,673 183,919 113,350 72,510 95.12%
PBT 22,685 20,656 14,293 7,699 -66,677 -45,669 -35,170 -
Tax 9,065 -954 -973 -278 -75 73 37 3750.68%
NP 31,750 19,702 13,320 7,421 -66,752 -45,596 -35,133 -
-
NP to SH 31,750 19,702 13,320 7,421 -66,752 -45,596 -35,133 -
-
Tax Rate -39.96% 4.62% 6.81% 3.61% - - - -
Total Cost 166,786 120,406 73,821 40,252 250,671 158,946 107,643 33.72%
-
Net Worth 341,650 321,551 315,285 308,713 301,735 322,380 32,802 373.55%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 341,650 321,551 315,285 308,713 301,735 322,380 32,802 373.55%
NOSH 337,765 337,941 338,071 337,318 337,813 337,748 337,817 -0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 15.99% 14.06% 15.29% 15.57% -36.29% -40.23% -48.45% -
ROE 9.29% 6.13% 4.22% 2.40% -22.12% -14.14% -107.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 58.78 41.46 25.78 14.13 54.44 33.56 21.46 95.16%
EPS 9.40 5.83 3.94 2.20 -19.76 -13.50 -10.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0115 0.9515 0.9326 0.9152 0.8932 0.9545 0.0971 373.60%
Adjusted Per Share Value based on latest NOSH - 337,318
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.41 1.70 1.06 0.58 2.24 1.38 0.88 95.14%
EPS 0.39 0.24 0.16 0.09 -0.81 -0.55 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0416 0.0391 0.0383 0.0375 0.0367 0.0392 0.004 373.08%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.86 0.69 0.73 0.70 0.79 0.79 0.38 -
P/RPS 1.46 1.66 2.83 4.95 1.45 2.35 1.77 -11.99%
P/EPS 9.15 11.84 18.53 31.82 -4.00 -5.85 -3.65 -
EY 10.93 8.45 5.40 3.14 -25.01 -17.09 -27.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.73 0.78 0.76 0.88 0.83 3.91 -63.67%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 22/10/04 28/07/04 28/05/04 26/02/04 21/11/03 26/08/03 -
Price 0.77 0.71 0.70 0.74 0.81 0.76 0.68 -
P/RPS 1.31 1.71 2.72 5.24 1.49 2.26 3.17 -44.37%
P/EPS 8.19 12.18 17.77 33.64 -4.10 -5.63 -6.54 -
EY 12.21 8.21 5.63 2.97 -24.40 -17.76 -15.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.75 0.81 0.91 0.80 7.00 -77.08%

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