[MBFHLDG] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.25%
YoY- 664.26%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,050,954 1,008,223 970,793 936,860 894,027 813,239 758,083 24.35%
PBT -59,690 872,017 931,983 914,173 907,925 -43,303 -139,799 -43.32%
Tax -35,058 -37,792 -35,393 -32,051 -36,725 -31,141 -30,315 10.18%
NP -94,748 834,225 896,590 882,122 871,200 -74,444 -170,114 -32.32%
-
NP to SH -94,748 834,225 896,590 882,122 871,200 -74,444 -170,114 -32.32%
-
Tax Rate - 4.33% 3.80% 3.51% 4.04% - - -
Total Cost 1,145,702 173,998 74,203 54,738 22,827 887,683 928,197 15.08%
-
Net Worth 85,501 128,738 130,052 188,552 63,606 0 -1,392,726 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 85,501 128,738 130,052 188,552 63,606 0 -1,392,726 -
NOSH 547,736 551,343 546,670 575,733 180,137 1,150,411 1,151,775 -39.10%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -9.02% 82.74% 92.36% 94.16% 97.45% -9.15% -22.44% -
ROE -110.81% 648.00% 689.40% 467.84% 1,369.67% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 191.87 182.87 177.58 162.72 496.30 70.69 65.82 104.19%
EPS -17.30 151.31 164.01 153.22 483.63 -6.47 -14.77 11.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1561 0.2335 0.2379 0.3275 0.3531 0.00 -1.2092 -
Adjusted Per Share Value based on latest NOSH - 575,733
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 183.88 176.40 169.85 163.92 156.42 142.29 132.64 24.35%
EPS -16.58 145.96 156.87 154.34 152.43 -13.03 -29.76 -32.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.2252 0.2275 0.3299 0.1113 0.00 -2.4368 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.12 0.20 0.26 0.37 0.50 0.20 0.20 -
P/RPS 0.06 0.11 0.15 0.23 0.10 0.28 0.30 -65.83%
P/EPS -0.69 0.13 0.16 0.24 0.10 -3.09 -1.35 -36.10%
EY -144.15 756.54 630.81 414.10 967.26 -32.36 -73.85 56.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.86 1.09 1.13 1.42 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 27/05/04 24/02/04 27/11/03 28/08/03 26/05/03 26/02/03 -
Price 0.14 0.13 0.23 0.31 0.43 0.20 0.20 -
P/RPS 0.07 0.07 0.13 0.19 0.09 0.28 0.30 -62.13%
P/EPS -0.81 0.09 0.14 0.20 0.09 -3.09 -1.35 -28.88%
EY -123.56 1,163.91 713.08 494.25 1,124.72 -32.36 -73.85 40.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.56 0.97 0.95 1.22 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