[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -72.91%
YoY- 47.03%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 450,221 319,342 205,255 99,853 376,633 277,582 185,716 80.55%
PBT 64,116 50,194 31,569 15,184 49,421 34,419 22,732 99.75%
Tax -33,856 -25,417 -15,977 -7,993 -22,878 -17,471 -13,096 88.47%
NP 30,260 24,777 15,592 7,191 26,543 16,948 9,636 114.59%
-
NP to SH 30,260 24,777 15,592 7,191 26,543 16,948 9,636 114.59%
-
Tax Rate 52.80% 50.64% 50.61% 52.64% 46.29% 50.76% 57.61% -
Total Cost 419,961 294,565 189,663 92,662 350,090 260,634 176,080 78.60%
-
Net Worth 245,478 240,690 231,167 219,266 212,343 205,358 198,388 15.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,540 - - - 2,359 - - -
Div Payout % 11.70% - - - 8.89% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 245,478 240,690 231,167 219,266 212,343 205,358 198,388 15.27%
NOSH 236,037 235,971 235,885 235,770 235,937 236,044 236,176 -0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.72% 7.76% 7.60% 7.20% 7.05% 6.11% 5.19% -
ROE 12.33% 10.29% 6.74% 3.28% 12.50% 8.25% 4.86% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 190.74 135.33 87.01 42.35 159.63 117.60 78.63 80.63%
EPS 12.82 10.50 6.61 3.05 11.25 7.18 4.08 114.67%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.04 1.02 0.98 0.93 0.90 0.87 0.84 15.31%
Adjusted Per Share Value based on latest NOSH - 235,770
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 45.55 32.31 20.77 10.10 38.11 28.09 18.79 80.55%
EPS 3.06 2.51 1.58 0.73 2.69 1.71 0.97 115.24%
DPS 0.36 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.2484 0.2435 0.2339 0.2219 0.2148 0.2078 0.2007 15.29%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.02 1.03 1.02 0.85 0.71 0.62 0.62 -
P/RPS 0.53 0.76 1.17 2.01 0.44 0.53 0.79 -23.38%
P/EPS 7.96 9.81 15.43 27.87 6.31 8.64 15.20 -35.05%
EY 12.57 10.19 6.48 3.59 15.85 11.58 6.58 54.02%
DY 1.47 0.00 0.00 0.00 1.41 0.00 0.00 -
P/NAPS 0.98 1.01 1.04 0.91 0.79 0.71 0.74 20.61%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 26/05/04 27/02/04 20/11/03 28/08/03 27/05/03 26/02/03 -
Price 0.94 0.93 1.04 1.04 0.71 0.62 0.65 -
P/RPS 0.49 0.69 1.20 2.46 0.44 0.53 0.83 -29.64%
P/EPS 7.33 8.86 15.73 34.10 6.31 8.64 15.93 -40.42%
EY 13.64 11.29 6.36 2.93 15.85 11.58 6.28 67.79%
DY 1.60 0.00 0.00 0.00 1.41 0.00 0.00 -
P/NAPS 0.90 0.91 1.06 1.12 0.79 0.71 0.77 10.97%

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