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

Stock
[MBSB] MBSB BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -102.2%
YoY- 64.84%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 52,967 39,468 47,673 70,200 40,840 35,367 37,143 26.61%
PBT 6,363 6,594 7,699 -21,008 -10,499 -16,443 -18,727 -
Tax 19 -695 -278 -148 36 19 18 3.66%
NP 6,382 5,899 7,421 -21,156 -10,463 -16,424 -18,709 -
-
NP to SH 6,382 5,899 7,421 -21,156 -10,463 -16,424 -18,709 -
-
Tax Rate -0.30% 10.54% 3.61% - - - - -
Total Cost 46,585 33,569 40,252 91,356 51,303 51,791 55,852 -11.36%
-
Net Worth 321,294 314,366 308,713 301,861 322,159 32,814 49,203 248.16%
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 321,294 314,366 308,713 301,861 322,159 32,814 49,203 248.16%
NOSH 337,671 337,085 337,318 337,955 337,516 337,942 337,707 -0.00%
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 12.05% 14.95% 15.57% -30.14% -25.62% -46.44% -50.37% -
ROE 1.99% 1.88% 2.40% -7.01% -3.25% -50.05% -38.02% -
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 15.69 11.71 14.13 20.77 12.10 10.47 11.00 26.63%
EPS 1.89 1.75 2.20 -6.26 -3.10 -4.86 -5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9515 0.9326 0.9152 0.8932 0.9545 0.0971 0.1457 248.18%
Adjusted Per Share Value based on latest NOSH - 337,955
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.64 0.48 0.58 0.85 0.50 0.43 0.45 26.38%
EPS 0.08 0.07 0.09 -0.26 -0.13 -0.20 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.0381 0.0374 0.0366 0.0391 0.004 0.006 246.51%
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 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.69 0.73 0.70 0.79 0.79 0.38 0.29 -
P/RPS 4.40 6.23 4.95 3.80 6.53 3.63 2.64 40.44%
P/EPS 36.51 41.71 31.82 -12.62 -25.48 -7.82 -5.23 -
EY 2.74 2.40 3.14 -7.92 -3.92 -12.79 -19.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.76 0.88 0.83 3.91 1.99 -48.66%
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 22/10/04 28/07/04 28/05/04 26/02/04 21/11/03 26/08/03 28/05/03 -
Price 0.71 0.70 0.74 0.81 0.76 0.68 0.31 -
P/RPS 4.53 5.98 5.24 3.90 6.28 6.50 2.82 37.04%
P/EPS 37.57 40.00 33.64 -12.94 -24.52 -13.99 -5.60 -
EY 2.66 2.50 2.97 -7.73 -4.08 -7.15 -17.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.81 0.91 0.80 7.00 2.13 -50.04%

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