[MBSB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -89.48%
YoY- -54.99%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 229,452 165,533 109,244 43,896 198,536 140,108 87,141 90.34%
PBT 25,466 19,592 14,355 3,322 22,685 20,656 14,293 46.81%
Tax 13,320 55 37 18 9,065 -954 -973 -
NP 38,786 19,647 14,392 3,340 31,750 19,702 13,320 103.51%
-
NP to SH 38,786 19,647 14,392 3,340 31,750 19,702 13,320 103.51%
-
Tax Rate -52.31% -0.28% -0.26% -0.54% -39.96% 4.62% 6.81% -
Total Cost 190,666 145,886 94,852 40,556 166,786 120,406 73,821 87.92%
-
Net Worth 356,654 356,245 351,252 344,593 341,650 321,551 315,285 8.54%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,083 - - - - - - -
Div Payout % 15.68% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 356,654 356,245 351,252 344,593 341,650 321,551 315,285 8.54%
NOSH 337,965 337,577 337,840 337,373 337,765 337,941 338,071 -0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.90% 11.87% 13.17% 7.61% 15.99% 14.06% 15.29% -
ROE 10.87% 5.52% 4.10% 0.97% 9.29% 6.13% 4.22% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 67.89 49.04 32.34 13.01 58.78 41.46 25.78 90.36%
EPS 11.48 5.82 4.26 0.99 9.40 5.83 3.94 103.60%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0553 1.0553 1.0397 1.0214 1.0115 0.9515 0.9326 8.56%
Adjusted Per Share Value based on latest NOSH - 337,373
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.79 2.01 1.33 0.53 2.41 1.70 1.06 90.29%
EPS 0.47 0.24 0.18 0.04 0.39 0.24 0.16 104.70%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0433 0.0427 0.0419 0.0416 0.0391 0.0383 8.66%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.64 0.70 0.62 0.72 0.86 0.69 0.73 -
P/RPS 0.94 1.43 1.92 5.53 1.46 1.66 2.83 -51.94%
P/EPS 5.58 12.03 14.55 72.73 9.15 11.84 18.53 -54.97%
EY 17.93 8.31 6.87 1.38 10.93 8.45 5.40 122.07%
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.60 0.70 0.85 0.73 0.78 -15.07%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 10/11/05 01/08/05 29/04/05 28/02/05 22/10/04 28/07/04 -
Price 0.64 0.64 0.62 0.67 0.77 0.71 0.70 -
P/RPS 0.94 1.31 1.92 5.15 1.31 1.71 2.72 -50.65%
P/EPS 5.58 11.00 14.55 67.68 8.19 12.18 17.77 -53.70%
EY 17.93 9.09 6.87 1.48 12.21 8.21 5.63 116.00%
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.60 0.66 0.76 0.75 0.75 -12.83%

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