[MBSB] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
01-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 230.9%
YoY- 87.35%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 64,683 63,919 56,289 65,348 43,896 52,664 52,967 14.26%
PBT 3,453 5,874 5,237 11,033 3,322 2,029 6,363 -33.49%
Tax 18 13,265 18 19 18 10,019 19 -3.54%
NP 3,471 19,139 5,255 11,052 3,340 12,048 6,382 -33.39%
-
NP to SH 3,471 19,139 5,255 11,052 3,340 12,048 6,382 -33.39%
-
Tax Rate -0.52% -225.83% -0.34% -0.17% -0.54% -493.79% -0.30% -
Total Cost 61,212 44,780 51,034 54,296 40,556 40,616 46,585 19.98%
-
Net Worth 378,170 375,665 355,487 351,399 344,593 341,360 321,294 11.48%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,079 - - - - - -
Div Payout % - 31.77% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 378,170 375,665 355,487 351,399 344,593 341,360 321,294 11.48%
NOSH 336,990 337,768 336,858 337,981 337,373 337,478 337,671 -0.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.37% 29.94% 9.34% 16.91% 7.61% 22.88% 12.05% -
ROE 0.92% 5.09% 1.48% 3.15% 0.97% 3.53% 1.99% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 19.19 18.92 16.71 19.33 13.01 15.61 15.69 14.38%
EPS 1.03 5.66 1.56 3.27 0.99 3.57 1.89 -33.30%
DPS 0.00 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1222 1.1122 1.0553 1.0397 1.0214 1.0115 0.9515 11.63%
Adjusted Per Share Value based on latest NOSH - 337,981
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.79 0.78 0.68 0.79 0.53 0.64 0.64 15.08%
EPS 0.04 0.23 0.06 0.13 0.04 0.15 0.08 -37.03%
DPS 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.046 0.0457 0.0432 0.0427 0.0419 0.0415 0.0391 11.45%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.68 0.64 0.70 0.62 0.72 0.86 0.69 -
P/RPS 3.54 3.38 4.19 3.21 5.53 5.51 4.40 -13.50%
P/EPS 66.02 11.29 44.87 18.96 72.73 24.09 36.51 48.47%
EY 1.51 8.85 2.23 5.27 1.38 4.15 2.74 -32.80%
DY 0.00 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.66 0.60 0.70 0.85 0.73 -11.29%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 28/04/06 28/02/06 10/11/05 01/08/05 29/04/05 28/02/05 22/10/04 -
Price 0.68 0.64 0.64 0.62 0.67 0.77 0.71 -
P/RPS 3.54 3.38 3.83 3.21 5.15 4.93 4.53 -15.17%
P/EPS 66.02 11.29 41.03 18.96 67.68 21.57 37.57 45.67%
EY 1.51 8.85 2.44 5.27 1.48 4.64 2.66 -31.46%
DY 0.00 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.61 0.60 0.66 0.76 0.75 -12.87%

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