[MBMR] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
09-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -71.92%
YoY- 131.1%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 624,280 456,309 273,878 121,307 549,262 402,009 256,640 80.57%
PBT 130,144 81,365 43,882 15,768 57,775 42,333 27,537 180.82%
Tax -42,632 -23,734 -13,882 -5,269 -20,385 -14,762 -10,630 151.78%
NP 87,512 57,631 30,000 10,499 37,390 27,571 16,907 198.33%
-
NP to SH 87,512 57,631 30,000 10,499 37,390 27,571 16,907 198.33%
-
Tax Rate 32.76% 29.17% 31.63% 33.42% 35.28% 34.87% 38.60% -
Total Cost 536,768 398,678 243,878 110,808 511,872 374,438 239,733 70.89%
-
Net Worth 411,167 411,054 383,333 371,609 252,554 16,217,646 0 -
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 55,563 - 13,888 - 17,351 - - -
Div Payout % 63.49% - 46.30% - 46.41% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 411,167 411,054 383,333 371,609 252,554 16,217,646 0 -
NOSH 138,907 138,869 138,888 138,144 96,394 8,108,823 7,350,869 -92.85%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 14.02% 12.63% 10.95% 8.65% 6.81% 6.86% 6.59% -
ROE 21.28% 14.02% 7.83% 2.83% 14.80% 0.17% 0.00% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 449.42 328.59 197.19 87.81 569.80 4.96 3.49 2427.59%
EPS 63.00 41.50 21.60 7.60 30.40 33.60 22.50 98.28%
DPS 40.00 0.00 10.00 0.00 18.00 0.00 0.00 -
NAPS 2.96 2.96 2.76 2.69 2.62 2.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 138,144
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 159.71 116.74 70.07 31.03 140.52 102.85 65.66 80.57%
EPS 22.39 14.74 7.67 2.69 9.57 7.05 4.33 198.13%
DPS 14.21 0.00 3.55 0.00 4.44 0.00 0.00 -
NAPS 1.0519 1.0516 0.9807 0.9507 0.6461 41.4893 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.77 1.72 1.58 1.46 1.61 2.62 2.85 -
P/RPS 0.62 0.52 0.80 1.66 0.28 52.85 81.63 -96.10%
P/EPS 4.40 4.14 7.31 19.21 4.15 770.56 1,239.13 -97.64%
EY 22.74 24.13 13.67 5.21 24.09 0.13 0.08 4178.88%
DY 14.44 0.00 6.33 0.00 11.18 0.00 0.00 -
P/NAPS 0.94 0.58 0.57 0.54 0.61 1.31 0.00 -
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 22/02/02 15/11/01 17/08/01 09/07/01 30/03/01 10/11/00 22/08/00 -
Price 3.34 2.07 1.92 1.59 1.46 2.08 3.00 -
P/RPS 0.74 0.63 0.97 1.81 0.26 41.96 85.93 -95.76%
P/EPS 5.30 4.99 8.89 20.92 3.76 611.74 1,304.35 -97.42%
EY 18.86 20.05 11.25 4.78 26.57 0.16 0.08 3678.44%
DY 11.98 0.00 5.21 0.00 12.33 0.00 0.00 -
P/NAPS 1.13 0.70 0.70 0.59 0.56 1.04 0.00 -

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