[MFCB] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 181.46%
YoY- -54.37%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 89,707 96,009 110,579 90,980 84,564 80,705 75,528 12.11%
PBT 10,394 12,338 14,836 9,137 6,923 12,719 3,934 90.77%
Tax -5,649 -7,447 -6,571 -2,911 -4,711 -5,128 -2,655 65.19%
NP 4,745 4,891 8,265 6,226 2,212 7,591 1,279 139.07%
-
NP to SH 4,745 4,891 8,265 6,226 2,212 7,591 1,279 139.07%
-
Tax Rate 54.35% 60.36% 44.29% 31.86% 68.05% 40.32% 67.49% -
Total Cost 84,962 91,118 102,314 84,754 82,352 73,114 74,249 9.37%
-
Net Worth 198,298 193,749 186,533 181,591 178,842 174,451 165,796 12.63%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 198,298 193,749 186,533 181,591 178,842 174,451 165,796 12.63%
NOSH 236,069 236,280 236,118 235,833 235,319 235,745 236,851 -0.21%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.29% 5.09% 7.47% 6.84% 2.62% 9.41% 1.69% -
ROE 2.39% 2.52% 4.43% 3.43% 1.24% 4.35% 0.77% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 38.00 40.63 46.83 38.58 35.94 34.23 31.89 12.36%
EPS 2.01 2.07 3.50 2.64 0.94 3.22 0.54 139.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.79 0.77 0.76 0.74 0.70 12.88%
Adjusted Per Share Value based on latest NOSH - 235,833
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 9.08 9.71 11.19 9.21 8.56 8.17 7.64 12.16%
EPS 0.48 0.49 0.84 0.63 0.22 0.77 0.13 138.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2006 0.196 0.1887 0.1837 0.181 0.1765 0.1678 12.60%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.62 0.58 0.60 0.64 0.53 0.36 0.40 -
P/RPS 1.63 1.43 1.28 1.66 1.47 1.05 1.25 19.30%
P/EPS 30.85 28.02 17.14 24.24 56.38 11.18 74.07 -44.13%
EY 3.24 3.57 5.83 4.13 1.77 8.94 1.35 78.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.76 0.83 0.70 0.49 0.57 18.95%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 14/10/02 29/05/02 27/02/02 27/11/01 27/08/01 -
Price 0.65 0.65 0.56 0.63 0.63 0.51 0.49 -
P/RPS 1.71 1.60 1.20 1.63 1.75 1.49 1.54 7.20%
P/EPS 32.34 31.40 16.00 23.86 67.02 15.84 90.74 -49.63%
EY 3.09 3.18 6.25 4.19 1.49 6.31 1.10 98.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.71 0.82 0.83 0.69 0.70 6.54%

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