[MFCB] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -19.47%
YoY- -35.57%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 571,677 618,628 399,412 384,036 322,820 288,068 326,432 -0.59%
PBT 63,506 60,316 60,736 49,352 50,876 36,456 35,796 -0.60%
Tax -30,730 -29,932 -31,972 -29,788 -20,512 -12,024 -19,004 -0.50%
NP 32,776 30,384 28,764 19,564 30,364 24,432 16,792 -0.70%
-
NP to SH 32,776 30,384 28,764 19,564 30,364 24,432 16,792 -0.70%
-
Tax Rate 48.39% 49.63% 52.64% 60.36% 40.32% 32.98% 53.09% -
Total Cost 538,901 588,244 370,648 364,472 292,456 263,636 309,640 -0.58%
-
Net Worth 271,298 252,413 219,266 193,749 174,451 155,647 135,845 -0.72%
Dividend
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 271,298 252,413 219,266 193,749 174,451 155,647 135,845 -0.72%
NOSH 235,911 235,900 235,770 236,280 235,745 235,830 235,842 -0.00%
Ratio Analysis
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 5.73% 4.91% 7.20% 5.09% 9.41% 8.48% 5.14% -
ROE 12.08% 12.04% 13.12% 10.10% 17.41% 15.70% 12.36% -
Per Share
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 242.33 262.24 169.41 162.53 136.94 122.15 138.41 -0.59%
EPS 13.89 12.88 12.20 8.28 12.88 10.36 7.12 -0.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.07 0.93 0.82 0.74 0.66 0.576 -0.72%
Adjusted Per Share Value based on latest NOSH - 236,280
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 57.84 62.59 40.41 38.86 32.66 29.15 33.03 -0.59%
EPS 3.32 3.07 2.91 1.98 3.07 2.47 1.70 -0.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2745 0.2554 0.2219 0.196 0.1765 0.1575 0.1374 -0.72%
Price Multiplier on Financial Quarter End Date
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 31/03/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.85 0.94 0.85 0.58 0.36 0.45 0.00 -
P/RPS 0.00 0.36 0.50 0.36 0.26 0.37 0.00 -
P/EPS 0.00 7.30 6.97 7.00 2.80 4.34 0.00 -
EY 0.00 13.70 14.35 14.28 35.78 23.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.91 0.71 0.49 0.68 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 26/05/05 26/11/04 20/11/03 27/11/02 27/11/01 21/11/00 22/11/99 -
Price 0.81 0.92 1.04 0.65 0.51 0.47 0.00 -
P/RPS 0.00 0.35 0.61 0.40 0.37 0.38 0.00 -
P/EPS 0.00 7.14 8.52 7.85 3.96 4.54 0.00 -
EY 0.00 14.00 11.73 12.74 25.25 22.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 1.12 0.79 0.69 0.71 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