[MBFHLDG] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -5.75%
YoY- 627.05%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 835,723 543,358 252,045 977,315 724,705 463,197 214,615 146.90%
PBT 16,722 -7,549 5,505 932,181 973,904 984,124 65,471 -59.64%
Tax -19,822 -15,261 -9,199 -35,592 -22,648 -15,596 -6,800 103.66%
NP -3,100 -22,810 -3,694 896,589 951,256 968,528 58,671 -
-
NP to SH -3,100 -22,810 -3,694 896,589 951,256 968,528 58,671 -
-
Tax Rate 118.54% - 167.10% 3.82% 2.33% 1.58% 10.39% -
Total Cost 838,823 566,168 255,739 80,726 -226,551 -505,331 155,944 206.05%
-
Net Worth 110,729 85,592 128,738 86,706 99,215 63,607 -1,345,981 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 110,729 85,592 128,738 86,706 99,215 63,607 -1,345,981 -
NOSH 543,859 548,317 551,343 364,467 302,947 180,140 1,150,411 -39.23%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.37% -4.20% -1.47% 91.74% 131.26% 209.10% 27.34% -
ROE -2.80% -26.65% -2.87% 1,034.05% 958.78% 1,522.66% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 153.67 99.10 45.71 268.15 239.22 257.13 18.66 306.24%
EPS -0.57 -4.16 -0.67 246.00 314.00 537.65 5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2036 0.1561 0.2335 0.2379 0.3275 0.3531 -1.17 -
Adjusted Per Share Value based on latest NOSH - 546,670
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 146.22 95.07 44.10 171.00 126.80 81.04 37.55 146.90%
EPS -0.54 -3.99 -0.65 156.87 166.44 169.46 10.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1937 0.1498 0.2252 0.1517 0.1736 0.1113 -2.355 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.14 0.12 0.20 0.26 0.37 0.50 0.20 -
P/RPS 0.09 0.12 0.44 0.10 0.15 0.19 1.07 -80.71%
P/EPS -24.56 -2.88 -29.85 0.11 0.12 0.09 3.92 -
EY -4.07 -34.67 -3.35 946.15 848.65 1,075.30 25.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.77 0.86 1.09 1.13 1.42 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 01/11/04 13/08/04 27/05/04 24/02/04 27/11/03 28/08/03 26/05/03 -
Price 0.23 0.14 0.13 0.23 0.31 0.43 0.20 -
P/RPS 0.15 0.14 0.28 0.09 0.13 0.17 1.07 -72.91%
P/EPS -40.35 -3.37 -19.40 0.09 0.10 0.08 3.92 -
EY -2.48 -29.71 -5.15 1,069.57 1,012.90 1,250.35 25.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.90 0.56 0.97 0.95 1.22 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