[MBSB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -72.28%
YoY- -54.99%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 63,919 56,289 65,348 43,896 52,664 52,967 39,468 37.78%
PBT 5,874 5,237 11,033 3,322 2,029 6,363 6,594 -7.39%
Tax 13,265 18 19 18 10,019 19 -695 -
NP 19,139 5,255 11,052 3,340 12,048 6,382 5,899 118.69%
-
NP to SH 19,139 5,255 11,052 3,340 12,048 6,382 5,899 118.69%
-
Tax Rate -225.83% -0.34% -0.17% -0.54% -493.79% -0.30% 10.54% -
Total Cost 44,780 51,034 54,296 40,556 40,616 46,585 33,569 21.11%
-
Net Worth 375,665 355,487 351,399 344,593 341,360 321,294 314,366 12.57%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,079 - - - - - - -
Div Payout % 31.77% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 375,665 355,487 351,399 344,593 341,360 321,294 314,366 12.57%
NOSH 337,768 336,858 337,981 337,373 337,478 337,671 337,085 0.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 29.94% 9.34% 16.91% 7.61% 22.88% 12.05% 14.95% -
ROE 5.09% 1.48% 3.15% 0.97% 3.53% 1.99% 1.88% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.92 16.71 19.33 13.01 15.61 15.69 11.71 37.57%
EPS 5.66 1.56 3.27 0.99 3.57 1.89 1.75 118.23%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1122 1.0553 1.0397 1.0214 1.0115 0.9515 0.9326 12.42%
Adjusted Per Share Value based on latest NOSH - 337,373
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.78 0.68 0.79 0.53 0.64 0.64 0.48 38.09%
EPS 0.23 0.06 0.13 0.04 0.15 0.08 0.07 120.53%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.0432 0.0427 0.0419 0.0415 0.0391 0.0382 12.65%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.64 0.70 0.62 0.72 0.86 0.69 0.73 -
P/RPS 3.38 4.19 3.21 5.53 5.51 4.40 6.23 -33.40%
P/EPS 11.29 44.87 18.96 72.73 24.09 36.51 41.71 -58.05%
EY 8.85 2.23 5.27 1.38 4.15 2.74 2.40 138.11%
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.60 0.70 0.85 0.73 0.78 -17.87%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 10/11/05 01/08/05 29/04/05 28/02/05 22/10/04 28/07/04 -
Price 0.64 0.64 0.62 0.67 0.77 0.71 0.70 -
P/RPS 3.38 3.83 3.21 5.15 4.93 4.53 5.98 -31.56%
P/EPS 11.29 41.03 18.96 67.68 21.57 37.57 40.00 -56.87%
EY 8.85 2.44 5.27 1.48 4.64 2.66 2.50 131.74%
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.60 0.66 0.76 0.75 0.75 -15.70%

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