[MBFHLDG] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -100.41%
YoY- -106.3%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,189,394 835,723 543,358 252,045 977,315 724,705 463,197 86.98%
PBT 41,653 16,722 -7,549 5,505 932,181 973,904 984,124 -87.73%
Tax -25,954 -19,822 -15,261 -9,199 -35,592 -22,648 -15,596 40.21%
NP 15,699 -3,100 -22,810 -3,694 896,589 951,256 968,528 -93.51%
-
NP to SH 15,699 -3,100 -22,810 -3,694 896,589 951,256 968,528 -93.51%
-
Tax Rate 62.31% 118.54% - 167.10% 3.82% 2.33% 1.58% -
Total Cost 1,173,695 838,823 566,168 255,739 80,726 -226,551 -505,331 -
-
Net Worth 153,710 110,729 85,592 128,738 86,706 99,215 63,607 79.59%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 153,710 110,729 85,592 128,738 86,706 99,215 63,607 79.59%
NOSH 552,518 543,859 548,317 551,343 364,467 302,947 180,140 110.38%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.32% -0.37% -4.20% -1.47% 91.74% 131.26% 209.10% -
ROE 10.21% -2.80% -26.65% -2.87% 1,034.05% 958.78% 1,522.66% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 215.27 153.67 99.10 45.71 268.15 239.22 257.13 -11.12%
EPS 2.85 -0.57 -4.16 -0.67 246.00 314.00 537.65 -96.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2782 0.2036 0.1561 0.2335 0.2379 0.3275 0.3531 -14.63%
Adjusted Per Share Value based on latest NOSH - 551,343
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 208.10 146.22 95.07 44.10 171.00 126.80 81.04 86.98%
EPS 2.75 -0.54 -3.99 -0.65 156.87 166.44 169.46 -93.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2689 0.1937 0.1498 0.2252 0.1517 0.1736 0.1113 79.57%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.21 0.14 0.12 0.20 0.26 0.37 0.50 -
P/RPS 0.10 0.09 0.12 0.44 0.10 0.15 0.19 -34.68%
P/EPS 7.39 -24.56 -2.88 -29.85 0.11 0.12 0.09 1764.08%
EY 13.53 -4.07 -34.67 -3.35 946.15 848.65 1,075.30 -94.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.69 0.77 0.86 1.09 1.13 1.42 -34.53%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 01/11/04 13/08/04 27/05/04 24/02/04 27/11/03 28/08/03 -
Price 0.20 0.23 0.14 0.13 0.23 0.31 0.43 -
P/RPS 0.09 0.15 0.14 0.28 0.09 0.13 0.17 -34.43%
P/EPS 7.04 -40.35 -3.37 -19.40 0.09 0.10 0.08 1851.77%
EY 14.21 -2.48 -29.71 -5.15 1,069.57 1,012.90 1,250.35 -94.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.13 0.90 0.56 0.97 0.95 1.22 -29.52%

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