[MFCB] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -5.58%
YoY- 29.8%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 115,018 128,890 115,709 121,100 112,688 117,506 137,068 -11.04%
PBT 21,702 25,983 25,815 22,830 20,048 23,191 23,098 -4.07%
Tax -4,865 -6,475 -1,443 -5,113 -10,089 -12,811 -12,437 -46.54%
NP 16,837 19,508 24,372 17,717 9,959 10,380 10,661 35.65%
-
NP to SH 11,442 11,745 15,013 9,403 9,959 10,380 10,661 4.83%
-
Tax Rate 22.42% 24.92% 5.59% 22.40% 50.32% 55.24% 53.84% -
Total Cost 98,181 109,382 91,337 103,383 102,729 107,126 126,407 -15.51%
-
Net Worth 326,914 313,671 306,869 292,957 287,914 372,736 287,752 8.88%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 7,075 - 4,725 - - - -
Div Payout % - 60.24% - 50.25% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 326,914 313,671 306,869 292,957 287,914 372,736 287,752 8.88%
NOSH 236,894 235,843 236,053 236,256 235,995 235,909 235,862 0.29%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.64% 15.14% 21.06% 14.63% 8.84% 8.83% 7.78% -
ROE 3.50% 3.74% 4.89% 3.21% 3.46% 2.78% 3.70% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 48.55 54.65 49.02 51.26 47.75 49.81 58.11 -11.30%
EPS 4.83 4.98 6.36 3.98 4.22 4.40 4.52 4.52%
DPS 0.00 3.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.38 1.33 1.30 1.24 1.22 1.58 1.22 8.57%
Adjusted Per Share Value based on latest NOSH - 236,256
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.64 13.04 11.71 12.25 11.40 11.89 13.87 -11.03%
EPS 1.16 1.19 1.52 0.95 1.01 1.05 1.08 4.88%
DPS 0.00 0.72 0.00 0.48 0.00 0.00 0.00 -
NAPS 0.3308 0.3174 0.3105 0.2964 0.2913 0.3771 0.2911 8.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.60 1.10 0.97 0.95 0.98 0.80 0.83 -
P/RPS 3.30 2.01 1.98 1.85 2.05 0.00 0.00 -
P/EPS 33.13 22.09 15.25 23.87 23.22 0.00 0.00 -
EY 3.02 4.53 6.56 4.19 4.31 0.00 0.00 -
DY 0.00 2.73 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 1.16 0.83 0.75 0.77 0.80 0.68 0.83 25.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 01/03/07 28/11/06 23/08/06 25/05/06 28/02/06 29/11/05 -
Price 1.27 1.47 1.00 0.94 1.01 0.95 0.80 -
P/RPS 2.62 2.69 2.04 1.83 2.12 0.00 0.00 -
P/EPS 26.29 29.52 15.72 23.62 23.93 0.00 0.00 -
EY 3.80 3.39 6.36 4.23 4.18 0.00 0.00 -
DY 0.00 2.04 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.92 1.11 0.77 0.76 0.83 0.81 0.80 9.77%

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