[MFCB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 29.47%
YoY- 5.18%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 112,688 254,574 137,068 566,881 428,758 302,195 154,657 -19.04%
PBT 20,048 46,289 23,098 64,107 47,630 29,233 15,079 20.93%
Tax -10,089 -25,248 -12,437 -32,281 -23,048 -15,605 -7,483 22.06%
NP 9,959 21,041 10,661 31,826 24,582 13,628 7,596 19.80%
-
NP to SH 9,959 21,041 10,661 31,826 24,582 13,628 7,596 19.80%
-
Tax Rate 50.32% 54.54% 53.84% 50.35% 48.39% 53.38% 49.63% -
Total Cost 102,729 233,533 126,407 535,055 404,176 288,567 147,061 -21.28%
-
Net Worth 287,914 372,699 287,752 276,029 271,298 264,071 252,413 9.17%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 287,914 372,699 287,752 276,029 271,298 264,071 252,413 9.17%
NOSH 235,995 235,885 235,862 235,922 235,911 235,778 235,900 0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.84% 8.27% 7.78% 5.61% 5.73% 4.51% 4.91% -
ROE 3.46% 5.65% 3.70% 11.53% 9.06% 5.16% 3.01% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.75 107.92 58.11 240.28 181.75 128.17 65.56 -19.06%
EPS 4.22 8.92 4.52 13.49 10.42 5.78 3.22 19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.58 1.22 1.17 1.15 1.12 1.07 9.14%
Adjusted Per Share Value based on latest NOSH - 235,960
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 11.40 25.76 13.87 57.36 43.38 30.58 15.65 -19.05%
EPS 1.01 2.13 1.08 3.22 2.49 1.38 0.77 19.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2913 0.3771 0.2911 0.2793 0.2745 0.2672 0.2554 9.17%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.98 0.80 0.83 0.82 0.85 0.95 0.94 -
P/RPS 2.05 0.00 0.00 0.00 0.00 0.74 1.43 27.16%
P/EPS 23.22 0.00 0.00 0.00 0.00 16.44 29.19 -14.15%
EY 4.31 0.00 0.00 0.00 0.00 6.08 3.43 16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.83 0.70 0.85 0.85 0.88 -6.16%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 29/11/05 29/08/05 26/05/05 28/02/05 26/11/04 -
Price 1.01 0.95 0.80 0.83 0.81 0.88 0.92 -
P/RPS 2.12 0.00 0.00 0.00 0.00 0.69 1.40 31.90%
P/EPS 23.93 0.00 0.00 0.00 0.00 15.22 28.57 -11.15%
EY 4.18 0.00 0.00 0.00 0.00 6.57 3.50 12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.81 0.80 0.71 0.81 0.79 0.86 -2.34%

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