[MBFHLDG] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -100.41%
YoY- -106.3%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 360,672 339,098 298,336 252,045 214,615 159,459 170,985 13.24%
PBT 35,006 16,742 5,680 5,505 65,471 -31,025 -36,476 -
Tax -5,414 -9,817 -8,373 -9,199 -6,800 -5,974 76,442 -
NP 29,592 6,925 -2,693 -3,694 58,671 -36,999 39,966 -4.88%
-
NP to SH 29,475 7,661 -2,693 -3,694 58,671 -36,999 39,966 -4.94%
-
Tax Rate 15.47% 58.64% 147.41% 167.10% 10.39% - - -
Total Cost 331,080 332,173 301,029 255,739 155,944 196,458 131,019 16.69%
-
Net Worth 339,447 189,009 155,391 128,738 -1,345,981 -1,269,528 -1,074,514 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 339,447 189,009 155,391 128,738 -1,345,981 -1,269,528 -1,074,514 -
NOSH 570,116 571,716 572,978 551,343 1,150,411 1,156,218 1,141,885 -10.92%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.20% 2.04% -0.90% -1.47% 27.34% -23.20% 23.37% -
ROE 8.68% 4.05% -1.73% -2.87% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 63.26 59.31 52.07 45.71 18.66 13.79 14.97 27.13%
EPS 5.17 1.34 -0.47 -0.67 5.10 -3.21 -3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5954 0.3306 0.2712 0.2335 -1.17 -1.098 -0.941 -
Adjusted Per Share Value based on latest NOSH - 551,343
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 63.10 59.33 52.20 44.10 37.55 27.90 29.92 13.23%
EPS 5.16 1.34 -0.47 -0.65 10.27 -6.47 6.99 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5939 0.3307 0.2719 0.2252 -2.355 -2.2212 -1.88 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.61 0.16 0.17 0.20 0.20 0.00 0.00 -
P/RPS 0.96 0.27 0.33 0.44 1.07 0.00 0.00 -
P/EPS 11.80 11.94 -36.17 -29.85 3.92 0.00 0.00 -
EY 8.48 8.38 -2.76 -3.35 25.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.48 0.63 0.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 24/05/06 30/05/05 27/05/04 26/05/03 24/05/02 31/05/01 -
Price 0.52 0.22 0.13 0.13 0.20 0.00 0.00 -
P/RPS 0.82 0.37 0.25 0.28 1.07 0.00 0.00 -
P/EPS 10.06 16.42 -27.66 -19.40 3.92 0.00 0.00 -
EY 9.94 6.09 -3.62 -5.15 25.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.67 0.48 0.56 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