[MBSB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 79.49%
YoY- 137.91%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 166,447 144,842 109,244 87,141 72,510 102,494 117,414 5.98%
PBT 19,642 18,655 14,355 14,293 -35,170 -51,835 -15,807 -
Tax 33 -154 37 -973 37 51,835 15,807 -64.23%
NP 19,675 18,501 14,392 13,320 -35,133 0 0 -
-
NP to SH 19,675 18,501 14,392 13,320 -35,133 -50,020 -15,736 -
-
Tax Rate -0.17% 0.83% -0.26% 6.81% - - - -
Total Cost 146,772 126,341 94,852 73,821 107,643 102,494 117,414 3.78%
-
Net Worth 430,517 387,812 351,252 315,285 32,802 136,385 651,186 -6.66%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 7,403 - - - - - - -
Div Payout % 37.63% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 430,517 387,812 351,252 315,285 32,802 136,385 651,186 -6.66%
NOSH 338,058 337,609 337,840 338,071 337,817 324,805 337,682 0.01%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.82% 12.77% 13.17% 15.29% -48.45% 0.00% 0.00% -
ROE 4.57% 4.77% 4.10% 4.22% -107.11% -36.68% -2.42% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 49.24 42.90 32.34 25.78 21.46 31.56 34.77 5.96%
EPS 5.82 5.48 4.26 3.94 -10.40 -15.40 -4.66 -
DPS 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2735 1.1487 1.0397 0.9326 0.0971 0.4199 1.9284 -6.67%
Adjusted Per Share Value based on latest NOSH - 337,085
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.02 1.76 1.32 1.06 0.88 1.24 1.42 6.04%
EPS 0.24 0.22 0.17 0.16 -0.43 -0.61 -0.19 -
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.047 0.0426 0.0382 0.004 0.0165 0.0789 -6.65%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.29 0.73 0.62 0.73 0.38 0.41 0.68 -
P/RPS 2.62 1.70 1.92 2.83 1.77 1.30 1.96 4.95%
P/EPS 22.16 13.32 14.55 18.53 -3.65 -2.66 -14.59 -
EY 4.51 7.51 6.87 5.40 -27.37 -37.56 -6.85 -
DY 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.64 0.60 0.78 3.91 0.98 0.35 19.30%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 27/07/06 01/08/05 28/07/04 26/08/03 28/08/02 28/08/01 -
Price 1.11 0.68 0.62 0.70 0.68 0.30 0.75 -
P/RPS 2.25 1.58 1.92 2.72 3.17 0.95 2.16 0.68%
P/EPS 19.07 12.41 14.55 17.77 -6.54 -1.95 -16.09 -
EY 5.24 8.06 6.87 5.63 -15.29 -51.33 -6.21 -
DY 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.59 0.60 0.75 7.00 0.71 0.39 14.30%

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