[MBFHLDG] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 134.49%
YoY- 258.57%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 977,315 724,705 463,197 214,615 758,083 545,928 327,253 106.96%
PBT 932,181 973,904 984,124 65,471 -139,800 -80,068 -63,600 -
Tax -35,592 -22,648 -15,596 -6,800 -30,315 -20,912 -9,186 146.08%
NP 896,589 951,256 968,528 58,671 -170,115 -100,980 -72,786 -
-
NP to SH 896,589 951,256 968,528 58,671 -170,115 -100,980 -72,786 -
-
Tax Rate 3.82% 2.33% 1.58% 10.39% - - - -
Total Cost 80,726 -226,551 -505,331 155,944 928,198 646,908 400,039 -65.49%
-
Net Worth 86,706 99,215 63,607 -1,345,981 -1,391,344 -1,338,301 -1,313,613 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 86,706 99,215 63,607 -1,345,981 -1,391,344 -1,338,301 -1,313,613 -
NOSH 364,467 302,947 180,140 1,150,411 1,150,632 1,151,425 1,155,333 -53.56%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 91.74% 131.26% 209.10% 27.34% -22.44% -18.50% -22.24% -
ROE 1,034.05% 958.78% 1,522.66% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 268.15 239.22 257.13 18.66 65.88 47.41 28.33 345.63%
EPS 246.00 314.00 537.65 5.10 -296.00 -8.77 -126.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2379 0.3275 0.3531 -1.17 -1.2092 -1.1623 -1.137 -
Adjusted Per Share Value based on latest NOSH - 1,150,411
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 171.00 126.80 81.04 37.55 132.64 95.52 57.26 106.96%
EPS 156.87 166.44 169.46 10.27 -29.76 -17.67 -12.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1517 0.1736 0.1113 -2.355 -2.4344 -2.3415 -2.2984 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 0.26 0.37 0.50 0.20 0.20 4.10 0.00 -
P/RPS 0.10 0.15 0.19 1.07 0.30 8.65 0.00 -
P/EPS 0.11 0.12 0.09 3.92 -1.35 -46.75 0.00 -
EY 946.15 848.65 1,075.30 25.50 -73.92 -2.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.13 1.42 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 27/11/03 28/08/03 26/05/03 26/02/03 26/11/02 26/08/02 -
Price 0.23 0.31 0.43 0.20 0.20 4.10 0.20 -
P/RPS 0.09 0.13 0.17 1.07 0.30 8.65 0.71 -74.67%
P/EPS 0.09 0.10 0.08 3.92 -1.35 -46.75 -3.17 -
EY 1,069.57 1,012.90 1,250.35 25.50 -73.92 -2.14 -31.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 1.22 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