[MBWORLD] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 67,256 47,074 22,933 72,260 0 0 0 -
PBT 5,989 4,167 2,522 10,684 0 0 0 -
Tax -971 -662 -435 -4,072 0 0 0 -
NP 5,018 3,505 2,087 6,612 0 0 0 -
-
NP to SH 5,018 3,505 2,087 6,612 0 0 0 -
-
Tax Rate 16.21% 15.89% 17.25% 38.11% - - - -
Total Cost 62,238 43,569 20,846 65,648 0 0 0 -
-
Net Worth 49,419 46,683 42,147 35,070 0 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 49,419 46,683 42,147 35,070 0 0 0 -
NOSH 76,030 74,101 67,980 17,712 0 0 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.46% 7.45% 9.10% 9.15% 0.00% 0.00% 0.00% -
ROE 10.15% 7.51% 4.95% 18.85% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 88.46 63.53 33.73 407.97 0.00 0.00 0.00 -
EPS 6.60 4.73 3.07 37.33 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.62 1.98 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,081
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 42.74 29.91 14.57 45.92 0.00 0.00 0.00 -
EPS 3.19 2.23 1.33 4.20 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.314 0.2966 0.2678 0.2228 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 - - - - -
Price 0.71 0.81 1.03 0.00 0.00 0.00 0.00 -
P/RPS 0.80 1.28 3.05 0.00 0.00 0.00 0.00 -
P/EPS 10.76 17.12 33.55 0.00 0.00 0.00 0.00 -
EY 9.30 5.84 2.98 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.29 1.66 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 08/07/04 25/03/04 - - - -
Price 0.70 0.72 0.83 0.00 0.00 0.00 0.00 -
P/RPS 0.79 1.13 2.46 0.00 0.00 0.00 0.00 -
P/EPS 10.61 15.22 27.04 0.00 0.00 0.00 0.00 -
EY 9.43 6.57 3.70 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.14 1.34 0.00 0.00 0.00 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