[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -66.5%
YoY- 40.35%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 233,788 112,688 254,574 137,068 566,881 428,758 302,195 -15.76%
PBT 42,878 20,048 46,289 23,098 64,107 47,630 29,233 29.18%
Tax -9,050 -10,089 -25,248 -12,437 -32,281 -23,048 -15,605 -30.52%
NP 33,828 9,959 21,041 10,661 31,826 24,582 13,628 83.63%
-
NP to SH 19,362 9,959 21,041 10,661 31,826 24,582 13,628 26.46%
-
Tax Rate 21.11% 50.32% 54.54% 53.84% 50.35% 48.39% 53.38% -
Total Cost 199,960 102,729 233,533 126,407 535,055 404,176 288,567 -21.74%
-
Net Worth 292,791 287,914 372,699 287,752 276,029 271,298 264,071 7.14%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,722 - - - - - - -
Div Payout % 24.39% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 292,791 287,914 372,699 287,752 276,029 271,298 264,071 7.14%
NOSH 236,121 235,995 235,885 235,862 235,922 235,911 235,778 0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.47% 8.84% 8.27% 7.78% 5.61% 5.73% 4.51% -
ROE 6.61% 3.46% 5.65% 3.70% 11.53% 9.06% 5.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 99.01 47.75 107.92 58.11 240.28 181.75 128.17 -15.84%
EPS 8.20 4.22 8.92 4.52 13.49 10.42 5.78 26.33%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.22 1.58 1.22 1.17 1.15 1.12 7.04%
Adjusted Per Share Value based on latest NOSH - 235,862
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.65 11.40 25.76 13.87 57.36 43.38 30.58 -15.78%
EPS 1.96 1.01 2.13 1.08 3.22 2.49 1.38 26.43%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2962 0.2913 0.3771 0.2911 0.2793 0.2745 0.2672 7.13%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.95 0.98 0.80 0.83 0.82 0.85 0.95 -
P/RPS 0.96 2.05 0.00 0.00 0.00 0.00 0.74 19.00%
P/EPS 11.59 23.22 0.00 0.00 0.00 0.00 16.44 -20.83%
EY 8.63 4.31 0.00 0.00 0.00 0.00 6.08 26.38%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.68 0.83 0.70 0.85 0.85 -6.39%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 25/05/06 28/02/06 29/11/05 29/08/05 26/05/05 28/02/05 -
Price 0.94 1.01 0.95 0.80 0.83 0.81 0.88 -
P/RPS 0.95 2.12 0.00 0.00 0.00 0.00 0.69 23.83%
P/EPS 11.46 23.93 0.00 0.00 0.00 0.00 15.22 -17.27%
EY 8.72 4.18 0.00 0.00 0.00 0.00 6.57 20.83%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.81 0.80 0.71 0.81 0.79 -2.55%

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