[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 29.14%
YoY- 32.1%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 96,009 366,828 256,249 165,269 80,705 315,809 240,281 -45.72%
PBT 12,338 43,615 28,779 19,642 12,719 39,361 35,427 -50.46%
Tax -7,447 -19,321 -12,750 -9,839 -5,128 -17,016 -14,361 -35.42%
NP 4,891 24,294 16,029 9,803 7,591 22,345 21,066 -62.19%
-
NP to SH 4,891 24,294 16,029 9,803 7,591 22,345 21,066 -62.19%
-
Tax Rate 60.36% 44.30% 44.30% 50.09% 40.32% 43.23% 40.54% -
Total Cost 91,118 342,534 240,220 155,466 73,114 293,464 219,215 -44.27%
-
Net Worth 193,749 186,506 181,772 179,524 174,451 165,168 167,490 10.18%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 2,360 - - - - - -
Div Payout % - 9.72% - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 193,749 186,506 181,772 179,524 174,451 165,168 167,490 10.18%
NOSH 236,280 236,083 236,067 236,216 235,745 235,955 235,901 0.10%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.09% 6.62% 6.26% 5.93% 9.41% 7.08% 8.77% -
ROE 2.52% 13.03% 8.82% 5.46% 4.35% 13.53% 12.58% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 40.63 155.38 108.55 69.96 34.23 133.84 101.86 -45.78%
EPS 2.07 10.29 6.79 4.15 3.22 9.47 8.93 -62.23%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.79 0.77 0.76 0.74 0.70 0.71 10.06%
Adjusted Per Share Value based on latest NOSH - 235,319
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 9.71 37.12 25.93 16.72 8.17 31.95 24.31 -45.73%
EPS 0.49 2.46 1.62 0.99 0.77 2.26 2.13 -62.42%
DPS 0.00 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.1887 0.1839 0.1816 0.1765 0.1671 0.1695 10.15%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.58 0.60 0.64 0.53 0.36 0.40 0.34 -
P/RPS 1.43 0.39 0.59 0.76 1.05 0.30 0.33 165.55%
P/EPS 28.02 5.83 9.43 12.77 11.18 4.22 3.81 277.71%
EY 3.57 17.15 10.61 7.83 8.94 23.68 26.26 -73.52%
DY 0.00 1.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.83 0.70 0.49 0.57 0.48 29.79%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 14/10/02 29/05/02 27/02/02 27/11/01 27/08/01 30/05/01 -
Price 0.65 0.56 0.63 0.63 0.51 0.49 0.38 -
P/RPS 1.60 0.36 0.58 0.90 1.49 0.37 0.37 165.19%
P/EPS 31.40 5.44 9.28 15.18 15.84 5.17 4.26 278.28%
EY 3.18 18.38 10.78 6.59 6.31 19.33 23.50 -73.61%
DY 0.00 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.82 0.83 0.69 0.70 0.54 28.84%

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