[MBFHLDG] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1550.78%
YoY- 1430.65%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 710,470 643,054 543,358 463,197 327,253 335,780 411,339 9.53%
PBT 42,697 46,847 -7,549 984,124 -63,600 -75,546 -52,619 -
Tax -21,901 -12,711 -15,261 -15,596 -9,186 75,546 52,619 -
NP 20,796 34,136 -22,810 968,528 -72,786 0 0 -
-
NP to SH 20,833 28,838 -22,810 968,528 -72,786 -84,422 -55,919 -
-
Tax Rate 51.29% 27.13% - 1.58% - - - -
Total Cost 689,674 608,918 566,168 -505,331 400,039 335,780 411,339 8.99%
-
Net Worth 0 167,784 85,592 63,607 -1,313,613 -1,126,397 -892,421 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 0 167,784 85,592 63,607 -1,313,613 -1,126,397 -892,421 -
NOSH 570,151 569,920 548,317 180,140 1,155,333 1,156,465 1,141,204 -10.91%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.93% 5.31% -4.20% 209.10% -22.24% 0.00% 0.00% -
ROE 0.00% 17.19% -26.65% 1,522.66% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 124.61 112.83 99.10 257.13 28.33 29.04 36.04 22.95%
EPS 3.65 5.06 -4.16 537.65 -126.50 -7.30 -4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2944 0.1561 0.3531 -1.137 -0.974 -0.782 -
Adjusted Per Share Value based on latest NOSH - 180,137
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 124.31 112.51 95.07 81.04 57.26 58.75 71.97 9.53%
EPS 3.65 5.05 -3.99 169.46 -12.73 -14.77 -9.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2936 0.1498 0.1113 -2.2984 -1.9708 -1.5614 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.22 0.13 0.12 0.50 0.00 0.00 0.00 -
P/RPS 0.18 0.12 0.12 0.19 0.00 0.00 0.00 -
P/EPS 6.02 2.57 -2.88 0.09 0.00 0.00 0.00 -
EY 16.61 38.92 -34.67 1,075.30 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.77 1.42 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 13/09/06 18/08/05 13/08/04 28/08/03 26/08/02 24/08/01 01/09/00 -
Price 0.29 0.14 0.14 0.43 0.20 0.00 0.00 -
P/RPS 0.23 0.12 0.14 0.17 0.71 0.00 0.00 -
P/EPS 7.94 2.77 -3.37 0.08 -3.17 0.00 0.00 -
EY 12.60 36.14 -29.71 1,250.35 -31.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.90 1.22 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