[MBSB] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 333.02%
YoY- 35.99%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 79,890 63,951 84,266 80,159 64,683 63,919 56,289 26.31%
PBT 4,842 1,254 10,500 15,202 3,453 5,874 5,237 -5.09%
Tax 18 9,909 18 -172 18 13,265 18 0.00%
NP 4,860 11,163 10,518 15,030 3,471 19,139 5,255 -5.08%
-
NP to SH 4,860 11,163 10,518 15,030 3,471 19,139 5,255 -5.08%
-
Tax Rate -0.37% -790.19% -0.17% 1.13% -0.52% -225.83% -0.34% -
Total Cost 75,030 52,788 73,748 65,129 61,212 44,780 51,034 29.32%
-
Net Worth 414,787 410,798 399,007 387,976 378,170 375,665 355,487 10.84%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 6,079 - -
Div Payout % - - - - - 31.77% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 414,787 410,798 399,007 387,976 378,170 375,665 355,487 10.84%
NOSH 337,499 338,272 338,199 337,752 336,990 337,768 336,858 0.12%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.08% 17.46% 12.48% 18.75% 5.37% 29.94% 9.34% -
ROE 1.17% 2.72% 2.64% 3.87% 0.92% 5.09% 1.48% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.67 18.91 24.92 23.73 19.19 18.92 16.71 26.15%
EPS 1.44 3.30 3.11 4.45 1.03 5.66 1.56 -5.20%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.229 1.2144 1.1798 1.1487 1.1222 1.1122 1.0553 10.70%
Adjusted Per Share Value based on latest NOSH - 337,752
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.97 0.78 1.02 0.97 0.78 0.77 0.68 26.74%
EPS 0.06 0.14 0.13 0.18 0.04 0.23 0.06 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.07 0.00 -
NAPS 0.0503 0.0498 0.0484 0.047 0.0458 0.0455 0.0431 10.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.05 1.19 0.77 0.73 0.68 0.64 0.70 -
P/RPS 4.44 6.29 3.09 3.08 3.54 3.38 4.19 3.94%
P/EPS 72.92 36.06 24.76 16.40 66.02 11.29 44.87 38.26%
EY 1.37 2.77 4.04 6.10 1.51 8.85 2.23 -27.75%
DY 0.00 0.00 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 0.85 0.98 0.65 0.64 0.61 0.58 0.66 18.39%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 09/05/07 28/02/07 28/11/06 27/07/06 28/04/06 28/02/06 10/11/05 -
Price 1.01 1.08 1.23 0.68 0.68 0.64 0.64 -
P/RPS 4.27 5.71 4.94 2.87 3.54 3.38 3.83 7.52%
P/EPS 70.14 32.73 39.55 15.28 66.02 11.29 41.03 43.01%
EY 1.43 3.06 2.53 6.54 1.51 8.85 2.44 -29.99%
DY 0.00 0.00 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 0.82 0.89 1.04 0.59 0.61 0.58 0.61 21.82%

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