[MBFHLDG] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 21.22%
YoY- 21.26%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 248,582 214,615 212,155 218,675 167,794 159,459 149,394 40.54%
PBT 918,653 65,471 -59,731 -16,468 -32,575 -31,025 -50,965 -
Tax -8,796 -6,800 -9,403 -11,726 -3,212 -5,974 -4,388 59.18%
NP 909,857 58,671 -69,134 -28,194 -35,787 -36,999 -55,353 -
-
NP to SH 909,857 58,671 -69,134 -28,194 -35,787 -36,999 -55,353 -
-
Tax Rate 0.96% 10.39% - - - - - -
Total Cost -661,275 155,944 281,289 246,869 203,581 196,458 204,747 -
-
Net Worth 63,606 -1,345,981 -1,392,726 -1,337,546 -1,312,574 -1,269,528 -1,214,629 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 63,606 -1,345,981 -1,392,726 -1,337,546 -1,312,574 -1,269,528 -1,214,629 -
NOSH 180,137 1,150,411 1,151,775 1,150,775 1,154,419 1,156,218 1,145,877 -70.97%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 366.02% 27.34% -32.59% -12.89% -21.33% -23.20% -37.05% -
ROE 1,430.44% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 138.00 18.66 18.42 19.00 14.53 13.79 13.04 384.11%
EPS 505.09 5.10 -120.00 -2.45 -62.20 -3.21 -4.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3531 -1.17 -1.2092 -1.1623 -1.137 -1.098 -1.06 -
Adjusted Per Share Value based on latest NOSH - 1,150,775
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 43.49 37.55 37.12 38.26 29.36 27.90 26.14 40.53%
EPS 159.19 10.27 -12.10 -4.93 -6.26 -6.47 -9.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1113 -2.355 -2.4368 -2.3402 -2.2965 -2.2212 -2.1252 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 0.50 0.20 0.20 4.10 0.00 0.00 0.00 -
P/RPS 0.36 1.07 1.09 21.58 0.00 0.00 0.00 -
P/EPS 0.10 3.92 -3.33 -167.35 0.00 0.00 0.00 -
EY 1,010.18 25.50 -30.01 -0.60 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 26/05/03 26/02/03 26/11/02 26/08/02 24/05/02 28/02/02 -
Price 0.43 0.20 0.20 4.10 0.20 0.00 0.00 -
P/RPS 0.31 1.07 1.09 21.58 1.38 0.00 0.00 -
P/EPS 0.09 3.92 -3.33 -167.35 -6.45 0.00 0.00 -
EY 1,174.63 25.50 -30.01 -0.60 -15.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -

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