[MBFHLDG] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -80.78%
YoY- -69.25%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 371,372 339,098 437,639 349,935 344,718 298,336 353,671 3.31%
PBT 25,955 16,742 23,623 14,351 41,168 5,680 24,931 2.72%
Tax -12,084 -9,817 -7,883 -8,961 -7,529 -8,373 -6,132 57.37%
NP 13,871 6,925 15,740 5,390 33,639 -2,693 18,799 -18.39%
-
NP to SH 13,172 7,661 15,740 6,060 31,532 -2,693 18,799 -21.16%
-
Tax Rate 46.56% 58.64% 33.37% 62.44% 18.29% 147.41% 24.60% -
Total Cost 357,501 332,173 421,899 344,545 311,079 301,029 334,872 4.46%
-
Net Worth 0 189,009 188,651 179,284 167,866 155,391 156,607 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 189,009 188,651 179,284 167,866 155,391 156,607 -
NOSH 569,086 571,716 570,289 571,698 570,198 572,978 562,932 0.72%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.74% 2.04% 3.60% 1.54% 9.76% -0.90% 5.32% -
ROE 0.00% 4.05% 8.34% 3.38% 18.78% -1.73% 12.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 65.26 59.31 76.74 61.21 60.46 52.07 62.83 2.56%
EPS 2.31 1.34 2.76 1.06 5.53 -0.47 3.34 -21.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3306 0.3308 0.3136 0.2944 0.2712 0.2782 -
Adjusted Per Share Value based on latest NOSH - 571,698
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 64.98 59.33 76.57 61.23 60.31 52.20 61.88 3.32%
EPS 2.30 1.34 2.75 1.06 5.52 -0.47 3.29 -21.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3307 0.3301 0.3137 0.2937 0.2719 0.274 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.22 0.16 0.12 0.14 0.13 0.17 0.21 -
P/RPS 0.34 0.27 0.16 0.23 0.22 0.33 0.33 2.01%
P/EPS 9.50 11.94 4.35 13.21 2.35 -36.17 6.29 31.73%
EY 10.52 8.38 23.00 7.57 42.54 -2.76 15.90 -24.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.36 0.45 0.44 0.63 0.75 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 13/09/06 24/05/06 17/02/06 14/11/05 18/08/05 30/05/05 24/02/05 -
Price 0.29 0.22 0.14 0.12 0.14 0.13 0.20 -
P/RPS 0.44 0.37 0.18 0.20 0.23 0.25 0.32 23.72%
P/EPS 12.53 16.42 5.07 11.32 2.53 -27.66 5.99 63.78%
EY 7.98 6.09 19.71 8.83 39.50 -3.62 16.70 -38.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.42 0.38 0.48 0.48 0.72 -

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