[MBSB] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
07-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -45.62%
YoY- 74.78%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 229,452 198,536 183,919 216,315 367,245 239,945 150,335 -0.44%
PBT 25,466 22,685 -66,677 -124,514 -488,622 -88,661 -304,044 -
Tax 13,320 9,065 -75 438 488,622 88,661 304,044 3.38%
NP 38,786 31,750 -66,752 -124,076 0 0 0 -100.00%
-
NP to SH 38,786 31,750 -66,752 -124,076 -491,932 -87,423 -304,044 -
-
Tax Rate -52.31% -39.96% - - - - - -
Total Cost 190,666 166,786 250,671 340,391 367,245 239,945 150,335 -0.25%
-
Net Worth 356,654 341,650 301,735 67,936 193,900 685,736 734,198 0.77%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 6,083 - - - - - - -100.00%
Div Payout % 15.68% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 356,654 341,650 301,735 67,936 193,900 685,736 734,198 0.77%
NOSH 337,965 337,765 337,813 337,823 337,865 337,801 337,826 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 16.90% 15.99% -36.29% -57.36% 0.00% 0.00% 0.00% -
ROE 10.87% 9.29% -22.12% -182.64% -253.70% -12.75% -41.41% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 67.89 58.78 54.44 64.03 108.70 71.03 44.50 -0.44%
EPS 11.48 9.40 -19.76 -36.72 -145.60 -25.88 -89.99 -
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.0553 1.0115 0.8932 0.2011 0.5739 2.03 2.1733 0.77%
Adjusted Per Share Value based on latest NOSH - 337,783
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2.78 2.41 2.23 2.62 4.45 2.91 1.82 -0.44%
EPS 0.47 0.38 -0.81 -1.50 -5.96 -1.06 -3.69 -
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0432 0.0414 0.0366 0.0082 0.0235 0.0831 0.089 0.77%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.64 0.86 0.79 0.32 0.70 0.74 0.00 -
P/RPS 0.94 1.46 1.45 0.50 0.64 1.04 0.00 -100.00%
P/EPS 5.58 9.15 -4.00 -0.87 -0.48 -2.86 0.00 -100.00%
EY 17.93 10.93 -25.01 -114.78 -208.00 -34.97 0.00 -100.00%
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.61 0.85 0.88 1.59 1.22 0.36 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 26/02/04 07/03/03 28/02/02 28/02/01 28/02/00 -
Price 0.64 0.77 0.81 0.29 0.67 0.76 1.88 -
P/RPS 0.94 1.31 1.49 0.45 0.62 1.07 4.22 1.60%
P/EPS 5.58 8.19 -4.10 -0.79 -0.46 -2.94 -2.09 -
EY 17.93 12.21 -24.40 -126.65 -217.31 -34.05 -47.87 -
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.61 0.76 0.91 1.44 1.17 0.37 0.87 0.37%

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