[MFCB] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 8.37%
YoY- 47.03%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 450,752 571,677 618,628 399,412 384,036 322,820 288,068 8.47%
PBT 80,192 63,506 60,316 60,736 49,352 50,876 36,456 15.40%
Tax -40,356 -30,730 -29,932 -31,972 -29,788 -20,512 -12,024 24.61%
NP 39,836 32,776 30,384 28,764 19,564 30,364 24,432 9.29%
-
NP to SH 39,836 32,776 30,384 28,764 19,564 30,364 24,432 9.29%
-
Tax Rate 50.32% 48.39% 49.63% 52.64% 60.36% 40.32% 32.98% -
Total Cost 410,916 538,901 588,244 370,648 364,472 292,456 263,636 8.40%
-
Net Worth 287,914 271,298 252,413 219,266 193,749 174,451 155,647 11.82%
Dividend
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 287,914 271,298 252,413 219,266 193,749 174,451 155,647 11.82%
NOSH 235,995 235,911 235,900 235,770 236,280 235,745 235,830 0.01%
Ratio Analysis
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.84% 5.73% 4.91% 7.20% 5.09% 9.41% 8.48% -
ROE 13.84% 12.08% 12.04% 13.12% 10.10% 17.41% 15.70% -
Per Share
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 191.00 242.33 262.24 169.41 162.53 136.94 122.15 8.46%
EPS 16.88 13.89 12.88 12.20 8.28 12.88 10.36 9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.15 1.07 0.93 0.82 0.74 0.66 11.81%
Adjusted Per Share Value based on latest NOSH - 235,770
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 45.61 57.84 62.59 40.41 38.86 32.66 29.15 8.47%
EPS 4.03 3.32 3.07 2.91 1.98 3.07 2.47 9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2913 0.2745 0.2554 0.2219 0.196 0.1765 0.1575 11.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.98 0.85 0.94 0.85 0.58 0.36 0.45 -
P/RPS 0.51 0.00 0.36 0.50 0.36 0.26 0.37 6.00%
P/EPS 5.81 0.00 7.30 6.97 7.00 2.80 4.34 5.44%
EY 17.22 0.00 13.70 14.35 14.28 35.78 23.02 -5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 0.88 0.91 0.71 0.49 0.68 2.99%
Price Multiplier on Announcement Date
31/03/06 31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/05/06 26/05/05 26/11/04 20/11/03 27/11/02 27/11/01 21/11/00 -
Price 1.01 0.81 0.92 1.04 0.65 0.51 0.47 -
P/RPS 0.53 0.00 0.35 0.61 0.40 0.37 0.38 6.23%
P/EPS 5.98 0.00 7.14 8.52 7.85 3.96 4.54 5.13%
EY 16.71 0.00 14.00 11.73 12.74 25.25 22.04 -4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.81 0.86 1.12 0.79 0.69 0.71 2.87%

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