[MFCB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 56.61%
YoY- 9.26%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB'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 319,342 205,255 99,853 376,633 277,582 185,716 96,009 122.66%
PBT 50,194 31,569 15,184 49,421 34,419 22,732 12,338 154.62%
Tax -25,417 -15,977 -7,993 -22,878 -17,471 -13,096 -7,447 126.51%
NP 24,777 15,592 7,191 26,543 16,948 9,636 4,891 194.67%
-
NP to SH 24,777 15,592 7,191 26,543 16,948 9,636 4,891 194.67%
-
Tax Rate 50.64% 50.61% 52.64% 46.29% 50.76% 57.61% 60.36% -
Total Cost 294,565 189,663 92,662 350,090 260,634 176,080 91,118 118.47%
-
Net Worth 240,690 231,167 219,266 212,343 205,358 198,388 193,749 15.54%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 2,359 - - - -
Div Payout % - - - 8.89% - - - -
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 240,690 231,167 219,266 212,343 205,358 198,388 193,749 15.54%
NOSH 235,971 235,885 235,770 235,937 236,044 236,176 236,280 -0.08%
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 7.76% 7.60% 7.20% 7.05% 6.11% 5.19% 5.09% -
ROE 10.29% 6.74% 3.28% 12.50% 8.25% 4.86% 2.52% -
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 135.33 87.01 42.35 159.63 117.60 78.63 40.63 122.86%
EPS 10.50 6.61 3.05 11.25 7.18 4.08 2.07 194.92%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.02 0.98 0.93 0.90 0.87 0.84 0.82 15.64%
Adjusted Per Share Value based on latest NOSH - 235,749
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.31 20.77 10.10 38.11 28.09 18.79 9.71 122.72%
EPS 2.51 1.58 0.73 2.69 1.71 0.97 0.49 196.86%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.2435 0.2339 0.2219 0.2148 0.2078 0.2007 0.196 15.55%
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 1.03 1.02 0.85 0.71 0.62 0.62 0.58 -
P/RPS 0.76 1.17 2.01 0.44 0.53 0.79 1.43 -34.36%
P/EPS 9.81 15.43 27.87 6.31 8.64 15.20 28.02 -50.29%
EY 10.19 6.48 3.59 15.85 11.58 6.58 3.57 101.09%
DY 0.00 0.00 0.00 1.41 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 0.91 0.79 0.71 0.74 0.71 26.45%
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 26/05/04 27/02/04 20/11/03 28/08/03 27/05/03 26/02/03 27/11/02 -
Price 0.93 1.04 1.04 0.71 0.62 0.65 0.65 -
P/RPS 0.69 1.20 2.46 0.44 0.53 0.83 1.60 -42.89%
P/EPS 8.86 15.73 34.10 6.31 8.64 15.93 31.40 -56.94%
EY 11.29 6.36 2.93 15.85 11.58 6.28 3.18 132.54%
DY 0.00 0.00 0.00 1.41 0.00 0.00 0.00 -
P/NAPS 0.91 1.06 1.12 0.79 0.71 0.77 0.79 9.87%

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