[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 97.36%
YoY- 54.4%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 349,497 233,788 112,688 254,574 137,068 566,881 428,758 -12.72%
PBT 68,693 42,878 20,048 46,289 23,098 64,107 47,630 27.62%
Tax -10,493 -9,050 -10,089 -25,248 -12,437 -32,281 -23,048 -40.79%
NP 58,200 33,828 9,959 21,041 10,661 31,826 24,582 77.54%
-
NP to SH 34,375 19,362 9,959 21,041 10,661 31,826 24,582 25.02%
-
Tax Rate 15.28% 21.11% 50.32% 54.54% 53.84% 50.35% 48.39% -
Total Cost 291,297 199,960 102,729 233,533 126,407 535,055 404,176 -19.59%
-
Net Worth 306,708 292,791 287,914 372,699 287,752 276,029 271,298 8.51%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,718 4,722 - - - - - -
Div Payout % 13.73% 24.39% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 306,708 292,791 287,914 372,699 287,752 276,029 271,298 8.51%
NOSH 235,929 236,121 235,995 235,885 235,862 235,922 235,911 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.65% 14.47% 8.84% 8.27% 7.78% 5.61% 5.73% -
ROE 11.21% 6.61% 3.46% 5.65% 3.70% 11.53% 9.06% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 148.14 99.01 47.75 107.92 58.11 240.28 181.75 -12.73%
EPS 14.57 8.20 4.22 8.92 4.52 13.49 10.42 25.01%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.24 1.22 1.58 1.22 1.17 1.15 8.50%
Adjusted Per Share Value based on latest NOSH - 235,909
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 35.36 23.65 11.40 25.76 13.87 57.36 43.38 -12.72%
EPS 3.48 1.96 1.01 2.13 1.08 3.22 2.49 24.97%
DPS 0.48 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3103 0.2962 0.2913 0.3771 0.2911 0.2793 0.2745 8.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.97 0.95 0.98 0.80 0.83 0.82 0.85 -
P/RPS 0.65 0.96 2.05 0.00 0.00 0.00 0.00 -
P/EPS 6.66 11.59 23.22 0.00 0.00 0.00 0.00 -
EY 15.02 8.63 4.31 0.00 0.00 0.00 0.00 -
DY 2.06 2.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.80 0.68 0.83 0.70 0.85 -7.99%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 23/08/06 25/05/06 28/02/06 29/11/05 29/08/05 26/05/05 -
Price 1.00 0.94 1.01 0.95 0.80 0.83 0.81 -
P/RPS 0.68 0.95 2.12 0.00 0.00 0.00 0.00 -
P/EPS 6.86 11.46 23.93 0.00 0.00 0.00 0.00 -
EY 14.57 8.72 4.18 0.00 0.00 0.00 0.00 -
DY 2.00 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.83 0.81 0.80 0.71 0.81 -3.31%

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