[MFCB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 81.6%
YoY- 19.26%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 117,506 137,068 138,123 126,563 147,538 154,657 130,879 -6.91%
PBT 23,191 23,098 16,477 18,397 14,153 15,079 13,922 40.39%
Tax -12,811 -12,437 -9,233 -7,443 -8,121 -7,483 -8,439 31.98%
NP 10,380 10,661 7,244 10,954 6,032 7,596 5,483 52.85%
-
NP to SH 10,380 10,661 7,244 10,954 6,032 7,596 5,483 52.85%
-
Tax Rate 55.24% 53.84% 56.04% 40.46% 57.38% 49.63% 60.62% -
Total Cost 107,126 126,407 130,879 115,609 141,506 147,061 125,396 -9.93%
-
Net Worth 372,736 287,752 276,074 271,489 263,900 252,413 245,789 31.89%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - 3,545 -
Div Payout % - - - - - - 64.66% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 372,736 287,752 276,074 271,489 263,900 252,413 245,789 31.89%
NOSH 235,909 235,862 235,960 236,077 235,625 235,900 236,336 -0.12%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.83% 7.78% 5.24% 8.65% 4.09% 4.91% 4.19% -
ROE 2.78% 3.70% 2.62% 4.03% 2.29% 3.01% 2.23% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.81 58.11 58.54 53.61 62.62 65.56 55.38 -6.80%
EPS 4.40 4.52 3.07 4.64 2.56 3.22 2.32 53.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.58 1.22 1.17 1.15 1.12 1.07 1.04 32.05%
Adjusted Per Share Value based on latest NOSH - 236,077
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.89 13.87 13.98 12.81 14.93 15.65 13.24 -6.90%
EPS 1.05 1.08 0.73 1.11 0.61 0.77 0.55 53.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.3771 0.2911 0.2793 0.2747 0.267 0.2554 0.2487 31.88%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.80 0.83 0.82 0.85 0.95 0.94 1.02 -
P/RPS 0.00 0.00 0.00 0.00 1.52 1.43 1.84 -
P/EPS 0.00 0.00 0.00 0.00 37.11 29.19 43.97 -
EY 0.00 0.00 0.00 0.00 2.69 3.43 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 0.68 0.83 0.70 0.85 0.85 0.88 0.98 -21.57%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 26/05/05 28/02/05 26/11/04 30/08/04 -
Price 0.95 0.80 0.83 0.81 0.88 0.92 0.94 -
P/RPS 0.00 0.00 0.00 0.00 1.41 1.40 1.70 -
P/EPS 0.00 0.00 0.00 0.00 34.38 28.57 40.52 -
EY 0.00 0.00 0.00 0.00 2.91 3.50 2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.81 0.80 0.71 0.81 0.79 0.86 0.90 -6.76%

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