[MFCB] YoY Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -79.87%
YoY- -35.57%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 428,758 154,657 99,853 96,009 80,705 72,017 81,608 -1.73%
PBT 47,630 15,079 15,184 12,338 12,719 9,114 8,949 -1.75%
Tax -23,048 -7,483 -7,993 -7,447 -5,128 -3,006 -4,751 -1.65%
NP 24,582 7,596 7,191 4,891 7,591 6,108 4,198 -1.85%
-
NP to SH 24,582 7,596 7,191 4,891 7,591 6,108 4,198 -1.85%
-
Tax Rate 48.39% 49.63% 52.64% 60.36% 40.32% 32.98% 53.09% -
Total Cost 404,176 147,061 92,662 91,118 73,114 65,909 77,410 -1.73%
-
Net Worth 271,298 252,413 219,266 193,749 174,451 155,647 135,845 -0.72%
Dividend
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 271,298 252,413 219,266 193,749 174,451 155,647 135,845 -0.72%
NOSH 235,911 235,900 235,770 236,280 235,745 235,830 235,842 -0.00%
Ratio Analysis
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 5.73% 4.91% 7.20% 5.09% 9.41% 8.48% 5.14% -
ROE 9.06% 3.01% 3.28% 2.52% 4.35% 3.92% 3.09% -
Per Share
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 181.75 65.56 42.35 40.63 34.23 30.54 34.60 -1.73%
EPS 10.42 3.22 3.05 2.07 3.22 2.59 1.78 -1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.07 0.93 0.82 0.74 0.66 0.576 -0.72%
Adjusted Per Share Value based on latest NOSH - 236,280
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 43.38 15.65 10.10 9.71 8.17 7.29 8.26 -1.73%
EPS 2.49 0.77 0.73 0.49 0.77 0.62 0.42 -1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2745 0.2554 0.2219 0.196 0.1765 0.1575 0.1374 -0.72%
Price Multiplier on Financial Quarter End Date
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 31/03/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.85 0.94 0.85 0.58 0.36 0.45 0.00 -
P/RPS 0.00 1.43 2.01 1.43 1.05 1.47 0.00 -
P/EPS 0.00 29.19 27.87 28.02 11.18 17.37 0.00 -
EY 0.00 3.43 3.59 3.57 8.94 5.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.91 0.71 0.49 0.68 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 26/05/05 26/11/04 20/11/03 27/11/02 27/11/01 21/11/00 22/11/99 -
Price 0.81 0.92 1.04 0.65 0.51 0.47 0.00 -
P/RPS 0.00 1.40 2.46 1.60 1.49 1.54 0.00 -
P/EPS 0.00 28.57 34.10 31.40 15.84 18.15 0.00 -
EY 0.00 3.50 2.93 3.18 6.31 5.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 1.12 0.79 0.69 0.71 0.00 -100.00%

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