[MBFHLDG] YoY Annualized Quarter 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- -26.35%
YoY- 4.91%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG'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 1,430,628 1,189,394 977,315 758,083 683,339 800,377 951,903 -0.43%
PBT 84,823 41,653 932,181 -139,800 -150,468 -166,747 -459,661 -
Tax -34,185 -25,954 -35,592 -30,315 -28,423 166,747 459,661 -
NP 50,638 15,699 896,589 -170,115 -178,891 0 0 -100.00%
-
NP to SH 50,638 15,699 896,589 -170,115 -178,891 -177,166 -467,636 -
-
Tax Rate 40.30% 62.31% 3.82% - - - - -
Total Cost 1,379,990 1,173,695 80,726 928,198 862,230 800,377 951,903 -0.39%
-
Net Worth 188,637 153,710 86,706 -1,391,344 -1,221,587 -1,031,934 -861,556 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 188,637 153,710 86,706 -1,391,344 -1,221,587 -1,031,934 -861,556 -
NOSH 570,247 552,518 364,467 1,150,632 1,152,440 1,150,428 1,151,812 0.75%
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 3.54% 1.32% 91.74% -22.44% -26.18% 0.00% 0.00% -
ROE 26.84% 10.21% 1,034.05% 0.00% 0.00% 0.00% 0.00% -
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 250.88 215.27 268.15 65.88 59.29 69.57 82.64 -1.17%
EPS 8.88 2.85 246.00 -296.00 -15.54 -15.40 -40.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3308 0.2782 0.2379 -1.2092 -1.06 -0.897 -0.748 -
Adjusted Per Share Value based on latest NOSH - 1,151,775
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 250.31 208.10 171.00 132.64 119.56 140.04 166.55 -0.43%
EPS 8.86 2.75 156.87 -29.76 -31.30 -31.00 -81.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.2689 0.1517 -2.4344 -2.1373 -1.8055 -1.5074 -
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 - - - -
Price 0.12 0.21 0.26 0.20 0.00 0.00 0.00 -
P/RPS 0.05 0.10 0.10 0.30 0.00 0.00 0.00 -100.00%
P/EPS 1.35 7.39 0.11 -1.35 0.00 0.00 0.00 -100.00%
EY 74.00 13.53 946.15 -73.92 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.75 1.09 0.00 0.00 0.00 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 17/02/06 24/02/05 24/02/04 26/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.14 0.20 0.23 0.20 0.00 0.00 0.00 -
P/RPS 0.06 0.09 0.09 0.30 0.00 0.00 0.00 -100.00%
P/EPS 1.58 7.04 0.09 -1.35 0.00 0.00 0.00 -100.00%
EY 63.43 14.21 1,069.57 -73.92 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.72 0.97 0.00 0.00 0.00 0.00 -100.00%

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