[MBFHLDG] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -101.65%
YoY- -106.3%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,442,688 1,356,392 1,193,344 1,008,180 858,460 637,836 683,940 13.24%
PBT 140,024 66,968 22,720 22,020 261,884 -124,100 -145,904 -
Tax -21,656 -39,268 -33,492 -36,796 -27,200 -23,896 305,768 -
NP 118,368 27,700 -10,772 -14,776 234,684 -147,996 159,864 -4.88%
-
NP to SH 117,900 30,644 -10,772 -14,776 234,684 -147,996 159,864 -4.94%
-
Tax Rate 15.47% 58.64% 147.41% 167.10% 10.39% - - -
Total Cost 1,324,320 1,328,692 1,204,116 1,022,956 623,776 785,832 524,076 16.69%
-
Net Worth 339,447 189,009 155,391 128,738 -1,345,981 -1,269,528 -1,074,514 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 339,447 189,009 155,391 128,738 -1,345,981 -1,269,528 -1,074,514 -
NOSH 570,116 571,716 572,978 551,343 1,150,411 1,156,218 1,141,885 -10.92%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.20% 2.04% -0.90% -1.47% 27.34% -23.20% 23.37% -
ROE 34.73% 16.21% -6.93% -11.48% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 253.05 237.25 208.27 182.86 74.62 55.17 59.90 27.13%
EPS 20.68 5.36 -1.88 -2.68 20.40 -12.84 -14.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5954 0.3306 0.2712 0.2335 -1.17 -1.098 -0.941 -
Adjusted Per Share Value based on latest NOSH - 551,343
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 252.42 237.32 208.79 176.40 150.20 111.60 119.66 13.24%
EPS 20.63 5.36 -1.88 -2.59 41.06 -25.89 27.97 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5939 0.3307 0.2719 0.2252 -2.355 -2.2212 -1.88 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.61 0.16 0.17 0.20 0.20 0.00 0.00 -
P/RPS 0.24 0.07 0.08 0.11 0.27 0.00 0.00 -
P/EPS 2.95 2.99 -9.04 -7.46 0.98 0.00 0.00 -
EY 33.90 33.50 -11.06 -13.40 102.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.48 0.63 0.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 24/05/06 30/05/05 27/05/04 26/05/03 24/05/02 31/05/01 -
Price 0.52 0.22 0.13 0.13 0.20 0.00 0.00 -
P/RPS 0.21 0.09 0.06 0.07 0.27 0.00 0.00 -
P/EPS 2.51 4.10 -6.91 -4.85 0.98 0.00 0.00 -
EY 39.77 24.36 -14.46 -20.62 102.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.67 0.48 0.56 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