[MBFHLDG] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -41.07%
YoY- 122.58%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,666,544 2,220,214 1,854,064 1,764,856 1,906,824 1,592,516 1,420,940 11.05%
PBT 24,008 266,974 124,950 76,858 125,890 122,076 85,394 -19.04%
Tax -31,938 -56,478 -30,124 -34,330 -33,458 -32,860 -43,802 -5.12%
NP -7,930 210,496 94,826 42,528 92,432 89,216 41,592 -
-
NP to SH -7,380 209,022 91,600 41,154 91,056 88,444 41,666 -
-
Tax Rate 133.03% 21.15% 24.11% 44.67% 26.58% 26.92% 51.29% -
Total Cost 2,674,474 2,009,718 1,759,238 1,722,328 1,814,392 1,503,300 1,379,348 11.65%
-
Net Worth 1,028,488 569,915 570,077 516,135 469,183 357,366 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,028,488 569,915 570,077 516,135 469,183 357,366 0 -
NOSH 567,692 569,915 570,077 570,000 569,812 569,871 570,151 -0.07%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.30% 9.48% 5.11% 2.41% 4.85% 5.60% 2.93% -
ROE -0.72% 36.68% 16.07% 7.97% 19.41% 24.75% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 469.72 389.57 325.23 309.62 334.64 279.45 249.22 11.13%
EPS -1.30 36.66 16.06 7.22 15.98 15.52 7.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8117 1.00 1.00 0.9055 0.8234 0.6271 0.00 -
Adjusted Per Share Value based on latest NOSH - 567,818
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 466.55 388.46 324.39 308.79 333.63 278.63 248.61 11.05%
EPS -1.29 36.57 16.03 7.20 15.93 15.47 7.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7995 0.9971 0.9974 0.9031 0.8209 0.6253 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.98 0.61 0.69 0.45 0.56 0.60 0.22 -
P/RPS 0.21 0.16 0.21 0.15 0.17 0.21 0.09 15.15%
P/EPS -75.38 1.66 4.29 6.23 3.50 3.87 3.01 -
EY -1.33 60.12 23.29 16.04 28.54 25.87 33.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.69 0.50 0.68 0.96 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 09/08/11 25/08/10 19/08/09 26/08/08 21/08/07 13/09/06 -
Price 1.07 0.53 0.70 0.43 0.49 0.56 0.29 -
P/RPS 0.23 0.14 0.22 0.14 0.15 0.20 0.12 11.44%
P/EPS -82.31 1.45 4.36 5.96 3.07 3.61 3.97 -
EY -1.21 69.20 22.95 16.79 32.61 27.71 25.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.70 0.47 0.60 0.89 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