[MBMR] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -22.82%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,085,728 815,572 705,260 720,220 664,296 485,228 464,104 15.20%
PBT 112,204 61,092 48,684 111,864 125,780 63,072 36,040 20.82%
Tax -11,188 -7,516 -17,744 -42,320 -53,824 -21,076 -17,868 -7.50%
NP 101,016 53,576 30,940 69,544 71,956 41,996 18,172 33.07%
-
NP to SH 87,888 47,676 30,940 69,544 71,956 41,996 18,172 30.02%
-
Tax Rate 9.97% 12.30% 36.45% 37.83% 42.79% 33.42% 49.58% -
Total Cost 984,712 761,996 674,320 650,676 592,340 443,232 445,932 14.10%
-
Net Worth 608,237 534,947 522,635 507,671 429,504 371,609 16,127,651 -42.07%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 608,237 534,947 522,635 507,671 429,504 371,609 16,127,651 -42.07%
NOSH 235,751 234,625 232,282 231,813 139,449 138,144 7,571,666 -43.89%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.30% 6.57% 4.39% 9.66% 10.83% 8.65% 3.92% -
ROE 14.45% 8.91% 5.92% 13.70% 16.75% 11.30% 0.11% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 460.54 347.61 303.62 310.69 476.37 351.25 6.13 105.34%
EPS 37.28 20.32 13.32 30.00 51.60 30.40 0.24 131.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.28 2.25 2.19 3.08 2.69 2.13 3.24%
Adjusted Per Share Value based on latest NOSH - 231,813
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 277.76 208.65 180.43 184.25 169.95 124.13 118.73 15.20%
EPS 22.48 12.20 7.92 17.79 18.41 10.74 4.65 30.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.556 1.3685 1.337 1.2988 1.0988 0.9507 41.259 -42.07%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.23 1.69 2.15 2.07 3.57 1.46 3.65 -
P/RPS 0.48 0.49 0.71 0.67 0.75 0.42 59.55 -55.20%
P/EPS 5.98 8.32 16.14 6.90 6.92 4.80 1,520.83 -60.25%
EY 16.72 12.02 6.20 14.49 14.45 20.82 0.07 148.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.74 0.96 0.95 1.16 0.54 1.71 -10.81%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 02/06/06 31/05/05 04/06/04 21/05/03 23/05/02 09/07/01 26/05/00 -
Price 2.20 1.62 1.84 2.23 4.23 1.59 3.29 -
P/RPS 0.48 0.47 0.61 0.72 0.89 0.45 53.68 -54.42%
P/EPS 5.90 7.97 13.81 7.43 8.20 5.23 1,370.83 -59.65%
EY 16.95 12.54 7.24 13.45 12.20 19.12 0.07 149.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.71 0.82 1.02 1.37 0.59 1.54 -9.42%

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