[MBFHLDG] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1550.78%
YoY- 1430.65%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 252,045 977,315 724,705 463,197 214,615 758,083 545,928 -40.23%
PBT 5,505 932,181 973,904 984,124 65,471 -139,800 -80,068 -
Tax -9,199 -35,592 -22,648 -15,596 -6,800 -30,315 -20,912 -42.13%
NP -3,694 896,589 951,256 968,528 58,671 -170,115 -100,980 -88.95%
-
NP to SH -3,694 896,589 951,256 968,528 58,671 -170,115 -100,980 -88.95%
-
Tax Rate 167.10% 3.82% 2.33% 1.58% 10.39% - - -
Total Cost 255,739 80,726 -226,551 -505,331 155,944 928,198 646,908 -46.10%
-
Net Worth 128,738 86,706 99,215 63,607 -1,345,981 -1,391,344 -1,338,301 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 128,738 86,706 99,215 63,607 -1,345,981 -1,391,344 -1,338,301 -
NOSH 551,343 364,467 302,947 180,140 1,150,411 1,150,632 1,151,425 -38.76%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -1.47% 91.74% 131.26% 209.10% 27.34% -22.44% -18.50% -
ROE -2.87% 1,034.05% 958.78% 1,522.66% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 45.71 268.15 239.22 257.13 18.66 65.88 47.41 -2.40%
EPS -0.67 246.00 314.00 537.65 5.10 -296.00 -8.77 -81.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.2379 0.3275 0.3531 -1.17 -1.2092 -1.1623 -
Adjusted Per Share Value based on latest NOSH - 180,137
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 44.10 171.00 126.80 81.04 37.55 132.64 95.52 -40.23%
EPS -0.65 156.87 166.44 169.46 10.27 -29.76 -17.67 -88.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2252 0.1517 0.1736 0.1113 -2.355 -2.4344 -2.3415 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.20 0.26 0.37 0.50 0.20 0.20 4.10 -
P/RPS 0.44 0.10 0.15 0.19 1.07 0.30 8.65 -86.24%
P/EPS -29.85 0.11 0.12 0.09 3.92 -1.35 -46.75 -25.83%
EY -3.35 946.15 848.65 1,075.30 25.50 -73.92 -2.14 34.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.09 1.13 1.42 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 24/02/04 27/11/03 28/08/03 26/05/03 26/02/03 26/11/02 -
Price 0.13 0.23 0.31 0.43 0.20 0.20 4.10 -
P/RPS 0.28 0.09 0.13 0.17 1.07 0.30 8.65 -89.82%
P/EPS -19.40 0.09 0.10 0.08 3.92 -1.35 -46.75 -44.33%
EY -5.15 1,069.57 1,012.90 1,250.35 25.50 -73.92 -2.14 79.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.97 0.95 1.22 0.00 0.00 0.00 -

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