[MBMR] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
30-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 35.61%
YoY- 59.05%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 456,309 273,878 121,307 549,262 402,009 256,640 116,026 148.94%
PBT 81,365 43,882 15,768 57,775 42,333 27,537 9,010 333.07%
Tax -23,734 -13,882 -5,269 -20,385 -14,762 -10,630 -4,467 204.17%
NP 57,631 30,000 10,499 37,390 27,571 16,907 4,543 443.08%
-
NP to SH 57,631 30,000 10,499 37,390 27,571 16,907 4,543 443.08%
-
Tax Rate 29.17% 31.63% 33.42% 35.28% 34.87% 38.60% 49.58% -
Total Cost 398,678 243,878 110,808 511,872 374,438 239,733 111,483 133.67%
-
Net Worth 411,054 383,333 371,609 252,554 16,217,646 0 16,127,651 -91.31%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 13,888 - 17,351 - - - -
Div Payout % - 46.30% - 46.41% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 411,054 383,333 371,609 252,554 16,217,646 0 16,127,651 -91.31%
NOSH 138,869 138,888 138,144 96,394 8,108,823 7,350,869 7,571,666 -93.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 12.63% 10.95% 8.65% 6.81% 6.86% 6.59% 3.92% -
ROE 14.02% 7.83% 2.83% 14.80% 0.17% 0.00% 0.03% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 328.59 197.19 87.81 569.80 4.96 3.49 1.53 3474.56%
EPS 41.50 21.60 7.60 30.40 33.60 22.50 0.06 7689.99%
DPS 0.00 10.00 0.00 18.00 0.00 0.00 0.00 -
NAPS 2.96 2.76 2.69 2.62 2.00 0.00 2.13 24.50%
Adjusted Per Share Value based on latest NOSH - 139,208
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 116.74 70.07 31.03 140.52 102.85 65.66 29.68 148.96%
EPS 14.74 7.67 2.69 9.57 7.05 4.33 1.16 443.69%
DPS 0.00 3.55 0.00 4.44 0.00 0.00 0.00 -
NAPS 1.0516 0.9807 0.9507 0.6461 41.4893 0.00 41.259 -91.31%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.72 1.58 1.46 1.61 2.62 2.85 3.65 -
P/RPS 0.52 0.80 1.66 0.28 52.85 81.63 238.19 -98.31%
P/EPS 4.14 7.31 19.21 4.15 770.56 1,239.13 6,083.33 -99.22%
EY 24.13 13.67 5.21 24.09 0.13 0.08 0.02 11184.36%
DY 0.00 6.33 0.00 11.18 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.54 0.61 1.31 0.00 1.71 -51.33%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 15/11/01 17/08/01 09/07/01 30/03/01 10/11/00 22/08/00 26/05/00 -
Price 2.07 1.92 1.59 1.46 2.08 3.00 3.29 -
P/RPS 0.63 0.97 1.81 0.26 41.96 85.93 214.70 -97.94%
P/EPS 4.99 8.89 20.92 3.76 611.74 1,304.35 5,483.33 -99.05%
EY 20.05 11.25 4.78 26.57 0.16 0.08 0.02 9874.64%
DY 0.00 5.21 0.00 12.33 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.59 0.56 1.04 0.00 1.54 -40.85%

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