[MBFHLDG] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 79.32%
YoY- -192.58%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 758,083 545,928 327,253 159,459 683,339 533,945 335,780 71.84%
PBT -139,800 -80,068 -63,600 -31,025 -150,468 -99,503 -75,546 50.56%
Tax -30,315 -20,912 -9,186 -5,974 -28,423 -20,725 75,546 -
NP -170,115 -100,980 -72,786 -36,999 -178,891 -120,228 0 -
-
NP to SH -170,115 -100,980 -72,786 -36,999 -178,891 -120,228 -84,422 59.33%
-
Tax Rate - - - - - - - -
Total Cost 928,198 646,908 400,039 196,458 862,230 654,173 335,780 96.60%
-
Net Worth -1,391,344 -1,338,301 -1,313,613 -1,269,528 -1,221,587 -1,171,067 -1,126,397 15.07%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -1,391,344 -1,338,301 -1,313,613 -1,269,528 -1,221,587 -1,171,067 -1,126,397 15.07%
NOSH 1,150,632 1,151,425 1,155,333 1,156,218 1,152,440 1,156,038 1,156,465 -0.33%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -22.44% -18.50% -22.24% -23.20% -26.18% -22.52% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 65.88 47.41 28.33 13.79 59.29 46.19 29.04 72.39%
EPS -296.00 -8.77 -126.50 -3.21 -15.54 -10.45 -7.30 1072.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.2092 -1.1623 -1.137 -1.098 -1.06 -1.013 -0.974 15.46%
Adjusted Per Share Value based on latest NOSH - 1,156,218
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 132.64 95.52 57.26 27.90 119.56 93.42 58.75 71.84%
EPS -29.76 -17.67 -12.73 -6.47 -31.30 -21.04 -14.77 59.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.4344 -2.3415 -2.2984 -2.2212 -2.1373 -2.0489 -1.9708 15.07%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 - - - - - -
Price 0.20 4.10 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.30 8.65 0.00 0.00 0.00 0.00 0.00 -
P/EPS -1.35 -46.75 0.00 0.00 0.00 0.00 0.00 -
EY -73.92 -2.14 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 26/08/02 24/05/02 28/02/02 28/11/01 24/08/01 -
Price 0.20 4.10 0.20 0.00 0.00 0.00 0.00 -
P/RPS 0.30 8.65 0.71 0.00 0.00 0.00 0.00 -
P/EPS -1.35 -46.75 -3.17 0.00 0.00 0.00 0.00 -
EY -73.92 -2.14 -31.50 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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