[MBFHLDG] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -8.82%
YoY- 3.11%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 936,860 894,027 813,239 758,083 695,322 674,812 671,813 24.79%
PBT 914,173 907,925 -43,303 -139,799 -131,033 -138,522 -145,017 -
Tax -32,051 -36,725 -31,141 -30,315 -25,300 -25,423 16,859 -
NP 882,122 871,200 -74,444 -170,114 -156,333 -163,945 -128,158 -
-
NP to SH 882,122 871,200 -74,444 -170,114 -156,333 -163,945 -172,614 -
-
Tax Rate 3.51% 4.04% - - - - - -
Total Cost 54,738 22,827 887,683 928,197 851,655 838,757 799,971 -83.24%
-
Net Worth 188,552 63,606 0 -1,392,726 -1,337,546 -1,312,574 -1,269,528 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 188,552 63,606 0 -1,392,726 -1,337,546 -1,312,574 -1,269,528 -
NOSH 575,733 180,137 1,150,411 1,151,775 1,150,775 1,154,419 1,156,218 -37.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 94.16% 97.45% -9.15% -22.44% -22.48% -24.29% -19.08% -
ROE 467.84% 1,369.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 162.72 496.30 70.69 65.82 60.42 58.45 58.10 98.56%
EPS 153.22 483.63 -6.47 -14.77 -13.59 -14.20 -14.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3275 0.3531 0.00 -1.2092 -1.1623 -1.137 -1.098 -
Adjusted Per Share Value based on latest NOSH - 1,151,775
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 163.92 156.42 142.29 132.64 121.66 118.07 117.54 24.79%
EPS 154.34 152.43 -13.03 -29.76 -27.35 -28.68 -30.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3299 0.1113 0.00 -2.4368 -2.3402 -2.2965 -2.2212 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 0.37 0.50 0.20 0.20 4.10 0.00 0.00 -
P/RPS 0.23 0.10 0.28 0.30 6.79 0.00 0.00 -
P/EPS 0.24 0.10 -3.09 -1.35 -30.18 0.00 0.00 -
EY 414.10 967.26 -32.36 -73.85 -3.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.42 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 28/08/03 26/05/03 26/02/03 26/11/02 26/08/02 24/05/02 -
Price 0.31 0.43 0.20 0.20 4.10 0.20 0.00 -
P/RPS 0.19 0.09 0.28 0.30 6.79 0.34 0.00 -
P/EPS 0.20 0.09 -3.09 -1.35 -30.18 -1.41 0.00 -
EY 494.25 1,124.72 -32.36 -73.85 -3.31 -71.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.22 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