[MFCB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 80.38%
YoY- -0.79%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 254,574 137,068 566,881 428,758 302,195 154,657 450,221 -31.54%
PBT 46,289 23,098 64,107 47,630 29,233 15,079 64,116 -19.47%
Tax -25,248 -12,437 -32,281 -23,048 -15,605 -7,483 -33,856 -17.72%
NP 21,041 10,661 31,826 24,582 13,628 7,596 30,260 -21.46%
-
NP to SH 21,041 10,661 31,826 24,582 13,628 7,596 30,260 -21.46%
-
Tax Rate 54.54% 53.84% 50.35% 48.39% 53.38% 49.63% 52.80% -
Total Cost 233,533 126,407 535,055 404,176 288,567 147,061 419,961 -32.30%
-
Net Worth 372,699 287,752 276,029 271,298 264,071 252,413 245,478 31.99%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - 3,540 -
Div Payout % - - - - - - 11.70% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 372,699 287,752 276,029 271,298 264,071 252,413 245,478 31.99%
NOSH 235,885 235,862 235,922 235,911 235,778 235,900 236,037 -0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.27% 7.78% 5.61% 5.73% 4.51% 4.91% 6.72% -
ROE 5.65% 3.70% 11.53% 9.06% 5.16% 3.01% 12.33% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 107.92 58.11 240.28 181.75 128.17 65.56 190.74 -31.52%
EPS 8.92 4.52 13.49 10.42 5.78 3.22 12.82 -21.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.58 1.22 1.17 1.15 1.12 1.07 1.04 32.05%
Adjusted Per Share Value based on latest NOSH - 236,077
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 25.76 13.87 57.36 43.38 30.58 15.65 45.55 -31.54%
EPS 2.13 1.08 3.22 2.49 1.38 0.77 3.06 -21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.3771 0.2911 0.2793 0.2745 0.2672 0.2554 0.2484 31.98%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.80 0.83 0.82 0.85 0.95 0.94 1.02 -
P/RPS 0.00 0.00 0.00 0.00 0.74 1.43 0.53 -
P/EPS 0.00 0.00 0.00 0.00 16.44 29.19 7.96 -
EY 0.00 0.00 0.00 0.00 6.08 3.43 12.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 0.68 0.83 0.70 0.85 0.85 0.88 0.98 -21.57%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 26/05/05 28/02/05 26/11/04 30/08/04 -
Price 0.95 0.80 0.83 0.81 0.88 0.92 0.94 -
P/RPS 0.00 0.00 0.00 0.00 0.69 1.40 0.49 -
P/EPS 0.00 0.00 0.00 0.00 15.22 28.57 7.33 -
EY 0.00 0.00 0.00 0.00 6.57 3.50 13.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.81 0.80 0.71 0.81 0.79 0.86 0.90 -6.76%

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