[MBSB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 36.29%
YoY- 12.22%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 39,468 47,673 70,200 40,840 35,367 37,143 42,951 -5.48%
PBT 6,594 7,699 -21,008 -10,499 -16,443 -18,727 -60,557 -
Tax -695 -278 -148 36 19 18 383 -
NP 5,899 7,421 -21,156 -10,463 -16,424 -18,709 -60,174 -
-
NP to SH 5,899 7,421 -21,156 -10,463 -16,424 -18,709 -60,174 -
-
Tax Rate 10.54% 3.61% - - - - - -
Total Cost 33,569 40,252 91,356 51,303 51,791 55,852 103,125 -52.71%
-
Net Worth 314,366 308,713 301,861 322,159 32,814 49,203 69,718 173.18%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 314,366 308,713 301,861 322,159 32,814 49,203 69,718 173.18%
NOSH 337,085 337,318 337,955 337,516 337,942 337,707 337,783 -0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.95% 15.57% -30.14% -25.62% -46.44% -50.37% -140.10% -
ROE 1.88% 2.40% -7.01% -3.25% -50.05% -38.02% -86.31% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.71 14.13 20.77 12.10 10.47 11.00 12.72 -5.37%
EPS 1.75 2.20 -6.26 -3.10 -4.86 -5.54 -17.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9326 0.9152 0.8932 0.9545 0.0971 0.1457 0.2064 173.56%
Adjusted Per Share Value based on latest NOSH - 337,516
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.48 0.58 0.85 0.50 0.43 0.45 0.52 -5.20%
EPS 0.07 0.09 -0.26 -0.13 -0.20 -0.23 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0382 0.0375 0.0367 0.0392 0.004 0.006 0.0085 172.58%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.73 0.70 0.79 0.79 0.38 0.29 0.32 -
P/RPS 6.23 4.95 3.80 6.53 3.63 2.64 2.52 82.93%
P/EPS 41.71 31.82 -12.62 -25.48 -7.82 -5.23 -1.80 -
EY 2.40 3.14 -7.92 -3.92 -12.79 -19.10 -55.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.88 0.83 3.91 1.99 1.55 -36.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 28/07/04 28/05/04 26/02/04 21/11/03 26/08/03 28/05/03 07/03/03 -
Price 0.70 0.74 0.81 0.76 0.68 0.31 0.29 -
P/RPS 5.98 5.24 3.90 6.28 6.50 2.82 2.28 90.29%
P/EPS 40.00 33.64 -12.94 -24.52 -13.99 -5.60 -1.63 -
EY 2.50 2.97 -7.73 -4.08 -7.15 -17.87 -61.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 0.91 0.80 7.00 2.13 1.41 -34.37%

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