[MBFHLDG] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1270.28%
YoY- 631.4%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,008,223 970,793 936,860 894,027 813,239 758,083 695,322 28.08%
PBT 872,017 931,983 914,173 907,925 -43,303 -139,799 -131,033 -
Tax -37,792 -35,393 -32,051 -36,725 -31,141 -30,315 -25,300 30.64%
NP 834,225 896,590 882,122 871,200 -74,444 -170,114 -156,333 -
-
NP to SH 834,225 896,590 882,122 871,200 -74,444 -170,114 -156,333 -
-
Tax Rate 4.33% 3.80% 3.51% 4.04% - - - -
Total Cost 173,998 74,203 54,738 22,827 887,683 928,197 851,655 -65.27%
-
Net Worth 128,738 130,052 188,552 63,606 0 -1,392,726 -1,337,546 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 128,738 130,052 188,552 63,606 0 -1,392,726 -1,337,546 -
NOSH 551,343 546,670 575,733 180,137 1,150,411 1,151,775 1,150,775 -38.74%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 82.74% 92.36% 94.16% 97.45% -9.15% -22.44% -22.48% -
ROE 648.00% 689.40% 467.84% 1,369.67% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 182.87 177.58 162.72 496.30 70.69 65.82 60.42 109.09%
EPS 151.31 164.01 153.22 483.63 -6.47 -14.77 -13.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.2379 0.3275 0.3531 0.00 -1.2092 -1.1623 -
Adjusted Per Share Value based on latest NOSH - 180,137
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 176.40 169.85 163.92 156.42 142.29 132.64 121.66 28.07%
EPS 145.96 156.87 154.34 152.43 -13.03 -29.76 -27.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2252 0.2275 0.3299 0.1113 0.00 -2.4368 -2.3402 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.20 0.26 0.37 0.50 0.20 0.20 4.10 -
P/RPS 0.11 0.15 0.23 0.10 0.28 0.30 6.79 -93.58%
P/EPS 0.13 0.16 0.24 0.10 -3.09 -1.35 -30.18 -
EY 756.54 630.81 414.10 967.26 -32.36 -73.85 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.09 1.13 1.42 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 24/02/04 27/11/03 28/08/03 26/05/03 26/02/03 26/11/02 -
Price 0.13 0.23 0.31 0.43 0.20 0.20 4.10 -
P/RPS 0.07 0.13 0.19 0.09 0.28 0.30 6.79 -95.24%
P/EPS 0.09 0.14 0.20 0.09 -3.09 -1.35 -30.18 -
EY 1,163.91 713.08 494.25 1,124.72 -32.36 -73.85 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.97 0.95 1.22 0.00 0.00 0.00 -

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