[MBFHLDG] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 65.08%
YoY- -103.53%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,333,272 1,110,107 927,032 882,428 953,412 796,258 710,470 11.05%
PBT 12,004 133,487 62,475 38,429 62,945 61,038 42,697 -19.04%
Tax -15,969 -28,239 -15,062 -17,165 -16,729 -16,430 -21,901 -5.12%
NP -3,965 105,248 47,413 21,264 46,216 44,608 20,796 -
-
NP to SH -3,690 104,511 45,800 20,577 45,528 44,222 20,833 -
-
Tax Rate 133.03% 21.15% 24.11% 44.67% 26.58% 26.92% 51.29% -
Total Cost 1,337,237 1,004,859 879,619 861,164 907,196 751,650 689,674 11.65%
-
Net Worth 1,028,488 569,915 570,077 516,135 469,183 357,366 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,028,488 569,915 570,077 516,135 469,183 357,366 0 -
NOSH 567,692 569,915 570,077 570,000 569,812 569,871 570,151 -0.07%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.30% 9.48% 5.11% 2.41% 4.85% 5.60% 2.93% -
ROE -0.36% 18.34% 8.03% 3.99% 9.70% 12.37% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 234.86 194.78 162.62 154.81 167.32 139.73 124.61 11.13%
EPS -0.65 18.33 8.03 3.61 7.99 7.76 3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8117 1.00 1.00 0.9055 0.8234 0.6271 0.00 -
Adjusted Per Share Value based on latest NOSH - 568,264
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 233.27 194.23 162.20 154.39 166.81 139.32 124.31 11.04%
EPS -0.65 18.29 8.01 3.60 7.97 7.74 3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7995 0.9971 0.9974 0.9031 0.8209 0.6253 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.98 0.61 0.69 0.45 0.56 0.60 0.22 -
P/RPS 0.42 0.31 0.42 0.29 0.33 0.43 0.18 15.15%
P/EPS -150.77 3.33 8.59 12.47 7.01 7.73 6.02 -
EY -0.66 30.06 11.64 8.02 14.27 12.93 16.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.69 0.50 0.68 0.96 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 09/08/11 25/08/10 19/08/09 26/08/08 21/08/07 13/09/06 -
Price 1.07 0.53 0.70 0.43 0.49 0.56 0.29 -
P/RPS 0.46 0.27 0.43 0.28 0.29 0.40 0.23 12.23%
P/EPS -164.62 2.89 8.71 11.91 6.13 7.22 7.94 -
EY -0.61 34.60 11.48 8.40 16.31 13.86 12.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.70 0.47 0.60 0.89 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