[MBFHLDG] YoY Annualized Quarter 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- -34.52%
YoY- 1042.02%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,453,541 1,323,985 1,114,297 966,273 727,904 711,926 809,584 10.24%
PBT 174,138 81,597 22,296 1,298,538 -106,757 -132,670 -143,597 -
Tax -42,341 -28,896 -26,429 -30,197 -27,882 -27,633 143,597 -
NP 131,797 52,701 -4,133 1,268,341 -134,640 -160,304 0 -
-
NP to SH 131,561 46,530 -4,133 1,268,341 -134,640 -160,304 -153,790 -
-
Tax Rate 24.31% 35.41% 118.54% 2.33% - - - -
Total Cost 1,321,744 1,271,284 1,118,430 -302,068 862,544 872,230 809,584 8.50%
-
Net Worth 314,850 178,823 110,729 99,215 -1,338,301 -1,171,067 -975,801 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 314,850 178,823 110,729 99,215 -1,338,301 -1,171,067 -975,801 -
NOSH 570,070 570,228 543,859 302,947 1,151,425 1,156,038 1,153,430 -11.07%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.07% 3.98% -0.37% 131.26% -18.50% -22.52% 0.00% -
ROE 41.79% 26.02% -3.73% 1,278.37% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 254.98 232.18 204.89 318.96 63.22 61.58 70.19 23.97%
EPS 23.08 8.16 -0.76 418.67 -11.69 -13.93 -13.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5523 0.3136 0.2036 0.3275 -1.1623 -1.013 -0.846 -
Adjusted Per Share Value based on latest NOSH - 575,733
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 254.32 231.65 194.96 169.06 127.36 124.56 141.65 10.24%
EPS 23.02 8.14 -0.72 221.91 -23.56 -28.05 -26.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5509 0.3129 0.1937 0.1736 -2.3415 -2.0489 -1.7073 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.30 0.14 0.14 0.37 4.10 0.00 0.00 -
P/RPS 0.12 0.06 0.07 0.12 6.49 0.00 0.00 -
P/EPS 1.30 1.72 -18.42 0.09 -35.06 0.00 0.00 -
EY 76.93 58.29 -5.43 1,131.53 -2.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.69 1.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 14/11/05 01/11/04 27/11/03 26/11/02 28/11/01 30/11/00 -
Price 0.49 0.12 0.23 0.31 4.10 0.00 0.00 -
P/RPS 0.19 0.05 0.11 0.10 6.49 0.00 0.00 -
P/EPS 2.12 1.47 -30.26 0.07 -35.06 0.00 0.00 -
EY 47.10 68.00 -3.30 1,350.54 -2.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.38 1.13 0.95 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