[MFCB] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 119.35%
YoY- 29.63%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 105,692 471,813 349,062 234,129 115,018 478,387 349,497 -54.91%
PBT 26,536 95,739 76,407 47,511 21,702 94,676 68,693 -46.92%
Tax -1,949 -13,252 -10,105 -9,279 -4,865 -16,968 -10,493 -67.41%
NP 24,587 82,487 66,302 38,232 16,837 77,708 58,200 -43.66%
-
NP to SH 14,987 50,463 42,668 25,098 11,442 46,120 34,375 -42.47%
-
Tax Rate 7.34% 13.84% 13.23% 19.53% 22.42% 17.92% 15.28% -
Total Cost 81,105 389,326 282,760 195,897 98,181 400,679 291,297 -57.32%
-
Net Worth 365,249 354,240 351,411 332,109 326,914 313,918 306,708 12.33%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 13,076 4,748 4,744 - 11,801 4,718 -
Div Payout % - 25.91% 11.13% 18.90% - 25.59% 13.73% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 365,249 354,240 351,411 332,109 326,914 313,918 306,708 12.33%
NOSH 235,644 237,745 237,440 237,221 236,894 236,028 235,929 -0.08%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 23.26% 17.48% 18.99% 16.33% 14.64% 16.24% 16.65% -
ROE 4.10% 14.25% 12.14% 7.56% 3.50% 14.69% 11.21% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 44.85 198.45 147.01 98.70 48.55 202.68 148.14 -54.87%
EPS 6.36 21.23 17.97 10.58 4.83 19.54 14.57 -42.42%
DPS 0.00 5.50 2.00 2.00 0.00 5.00 2.00 -
NAPS 1.55 1.49 1.48 1.40 1.38 1.33 1.30 12.42%
Adjusted Per Share Value based on latest NOSH - 237,909
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.69 47.74 35.32 23.69 11.64 48.40 35.36 -54.92%
EPS 1.52 5.11 4.32 2.54 1.16 4.67 3.48 -42.40%
DPS 0.00 1.32 0.48 0.48 0.00 1.19 0.48 -
NAPS 0.3696 0.3584 0.3556 0.336 0.3308 0.3176 0.3103 12.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.19 1.41 1.41 1.48 1.60 1.10 0.97 -
P/RPS 2.65 0.71 0.96 1.50 3.30 0.54 0.65 154.98%
P/EPS 18.71 6.64 7.85 13.99 33.13 5.63 6.66 98.97%
EY 5.34 15.05 12.74 7.15 3.02 17.76 15.02 -49.78%
DY 0.00 3.90 1.42 1.35 0.00 4.55 2.06 -
P/NAPS 0.77 0.95 0.95 1.06 1.16 0.83 0.75 1.76%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 28/02/08 27/11/07 23/08/07 30/05/07 01/03/07 28/11/06 -
Price 1.28 1.25 1.42 1.52 1.27 1.47 1.00 -
P/RPS 2.85 0.63 0.97 1.54 2.62 0.73 0.68 159.72%
P/EPS 20.13 5.89 7.90 14.37 26.29 7.52 6.86 104.83%
EY 4.97 16.98 12.65 6.96 3.80 13.29 14.57 -51.14%
DY 0.00 4.40 1.41 1.32 0.00 3.40 2.00 -
P/NAPS 0.83 0.84 0.96 1.09 0.92 1.11 0.77 5.12%

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