[MBFHLDG] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 4.64%
YoY- 14.13%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 894,027 813,239 758,083 695,322 674,812 671,813 683,339 19.68%
PBT 907,925 -43,303 -139,799 -131,033 -138,522 -145,017 -150,468 -
Tax -36,725 -31,141 -30,315 -25,300 -25,423 16,859 59,309 -
NP 871,200 -74,444 -170,114 -156,333 -163,945 -128,158 -91,159 -
-
NP to SH 871,200 -74,444 -170,114 -156,333 -163,945 -172,614 -175,581 -
-
Tax Rate 4.04% - - - - - - -
Total Cost 22,827 887,683 928,197 851,655 838,757 799,971 774,498 -90.51%
-
Net Worth 63,606 0 -1,392,726 -1,337,546 -1,312,574 -1,269,528 -1,214,629 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 63,606 0 -1,392,726 -1,337,546 -1,312,574 -1,269,528 -1,214,629 -
NOSH 180,137 1,150,411 1,151,775 1,150,775 1,154,419 1,156,218 1,145,877 -70.97%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 97.45% -9.15% -22.44% -22.48% -24.29% -19.08% -13.34% -
ROE 1,369.67% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 496.30 70.69 65.82 60.42 58.45 58.10 59.63 312.29%
EPS 483.63 -6.47 -14.77 -13.59 -14.20 -14.93 -15.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3531 0.00 -1.2092 -1.1623 -1.137 -1.098 -1.06 -
Adjusted Per Share Value based on latest NOSH - 1,150,775
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 156.42 142.29 132.64 121.66 118.07 117.54 119.56 19.67%
EPS 152.43 -13.03 -29.76 -27.35 -28.68 -30.20 -30.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1113 0.00 -2.4368 -2.3402 -2.2965 -2.2212 -2.1252 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 0.50 0.20 0.20 4.10 0.00 0.00 0.00 -
P/RPS 0.10 0.28 0.30 6.79 0.00 0.00 0.00 -
P/EPS 0.10 -3.09 -1.35 -30.18 0.00 0.00 0.00 -
EY 967.26 -32.36 -73.85 -3.31 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 26/05/03 26/02/03 26/11/02 26/08/02 24/05/02 28/02/02 -
Price 0.43 0.20 0.20 4.10 0.20 0.00 0.00 -
P/RPS 0.09 0.28 0.30 6.79 0.34 0.00 0.00 -
P/EPS 0.09 -3.09 -1.35 -30.18 -1.41 0.00 0.00 -
EY 1,124.72 -32.36 -73.85 -3.31 -71.01 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.00 0.00 0.00 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