[MBFHLDG] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 93.24%
YoY- -106.3%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 353,671 292,365 291,313 252,045 252,610 261,508 248,582 26.36%
PBT 24,931 24,271 -13,054 5,505 -41,723 -10,220 918,653 -90.86%
Tax -6,132 -4,561 -6,062 -9,199 -12,944 -7,052 -8,796 -21.29%
NP 18,799 19,710 -19,116 -3,694 -54,667 -17,272 909,857 -92.38%
-
NP to SH 18,799 19,710 -19,116 -3,694 -54,667 -17,272 909,857 -92.38%
-
Tax Rate 24.60% 18.79% - 167.10% - - 0.96% -
Total Cost 334,872 272,655 310,429 255,739 307,277 278,780 -661,275 -
-
Net Worth 156,607 111,471 85,501 128,738 130,052 188,552 63,606 81.84%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 156,607 111,471 85,501 128,738 130,052 188,552 63,606 81.84%
NOSH 562,932 547,500 547,736 551,343 546,670 575,733 180,137 113.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.32% 6.74% -6.56% -1.47% -21.64% -6.60% 366.02% -
ROE 12.00% 17.68% -22.36% -2.87% -42.03% -9.16% 1,430.44% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 62.83 53.40 53.18 45.71 46.21 45.42 138.00 -40.67%
EPS 3.34 3.60 -3.49 -0.67 -10.00 -3.00 505.09 -96.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2782 0.2036 0.1561 0.2335 0.2379 0.3275 0.3531 -14.63%
Adjusted Per Share Value based on latest NOSH - 551,343
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 61.88 51.15 50.97 44.10 44.20 45.75 43.49 26.36%
EPS 3.29 3.45 -3.34 -0.65 -9.56 -3.02 159.19 -92.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.274 0.195 0.1496 0.2252 0.2275 0.3299 0.1113 81.82%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.21 0.14 0.12 0.20 0.26 0.37 0.50 -
P/RPS 0.33 0.26 0.23 0.44 0.56 0.81 0.36 -5.61%
P/EPS 6.29 3.89 -3.44 -29.85 -2.60 -12.33 0.10 1461.88%
EY 15.90 25.71 -29.08 -3.35 -38.46 -8.11 1,010.18 -93.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.69 0.77 0.86 1.09 1.13 1.42 -34.53%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 01/11/04 13/08/04 27/05/04 24/02/04 27/11/03 28/08/03 -
Price 0.20 0.23 0.14 0.13 0.23 0.31 0.43 -
P/RPS 0.32 0.43 0.26 0.28 0.50 0.68 0.31 2.12%
P/EPS 5.99 6.39 -4.01 -19.40 -2.30 -10.33 0.09 1521.55%
EY 16.70 15.65 -24.93 -5.15 -43.48 -9.68 1,174.63 -94.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.13 0.90 0.56 0.97 0.95 1.22 -29.52%

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