[MFCB] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -2.99%
YoY- 114.51%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 99,853 99,051 91,866 89,707 96,009 110,579 90,980 6.39%
PBT 15,184 15,002 11,687 10,394 12,338 14,836 9,137 40.25%
Tax -7,993 -5,407 -4,375 -5,649 -7,447 -6,571 -2,911 95.96%
NP 7,191 9,595 7,312 4,745 4,891 8,265 6,226 10.07%
-
NP to SH 7,191 9,595 7,312 4,745 4,891 8,265 6,226 10.07%
-
Tax Rate 52.64% 36.04% 37.43% 54.35% 60.36% 44.29% 31.86% -
Total Cost 92,662 89,456 84,554 84,962 91,118 102,314 84,754 6.12%
-
Net Worth 219,266 212,174 205,207 198,298 193,749 186,533 181,591 13.37%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 219,266 212,174 205,207 198,298 193,749 186,533 181,591 13.37%
NOSH 235,770 235,749 235,870 236,069 236,280 236,118 235,833 -0.01%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.20% 9.69% 7.96% 5.29% 5.09% 7.47% 6.84% -
ROE 3.28% 4.52% 3.56% 2.39% 2.52% 4.43% 3.43% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 42.35 42.02 38.95 38.00 40.63 46.83 38.58 6.40%
EPS 3.05 4.07 3.10 2.01 2.07 3.50 2.64 10.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.90 0.87 0.84 0.82 0.79 0.77 13.39%
Adjusted Per Share Value based on latest NOSH - 236,069
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.10 10.02 9.29 9.08 9.71 11.19 9.21 6.33%
EPS 0.73 0.97 0.74 0.48 0.49 0.84 0.63 10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2219 0.2147 0.2076 0.2006 0.196 0.1887 0.1837 13.40%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.85 0.71 0.62 0.62 0.58 0.60 0.64 -
P/RPS 2.01 1.69 1.59 1.63 1.43 1.28 1.66 13.59%
P/EPS 27.87 17.44 20.00 30.85 28.02 17.14 24.24 9.74%
EY 3.59 5.73 5.00 3.24 3.57 5.83 4.13 -8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.79 0.71 0.74 0.71 0.76 0.83 6.32%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 27/05/03 26/02/03 27/11/02 14/10/02 29/05/02 -
Price 1.04 0.71 0.62 0.65 0.65 0.56 0.63 -
P/RPS 2.46 1.69 1.59 1.71 1.60 1.20 1.63 31.53%
P/EPS 34.10 17.44 20.00 32.34 31.40 16.00 23.86 26.85%
EY 2.93 5.73 5.00 3.09 3.18 6.25 4.19 -21.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.79 0.71 0.77 0.79 0.71 0.82 23.07%

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