[MFCB] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 116.83%
YoY- 61.81%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 233,788 566,881 302,195 205,255 185,716 165,269 155,632 7.68%
PBT 42,878 64,107 29,233 31,569 22,732 19,642 17,479 17.72%
Tax -9,050 -32,281 -15,605 -15,977 -13,096 -9,839 -10,058 -1.90%
NP 33,828 31,826 13,628 15,592 9,636 9,803 7,421 31.76%
-
NP to SH 19,362 31,826 13,628 15,592 9,636 9,803 7,421 19.05%
-
Tax Rate 21.11% 50.35% 53.38% 50.61% 57.61% 50.09% 57.54% -
Total Cost 199,960 535,055 288,567 189,663 176,080 155,466 148,211 5.59%
-
Net Worth 292,791 276,029 264,071 231,167 198,388 179,524 155,982 12.13%
Dividend
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,722 - - - - - - -
Div Payout % 24.39% - - - - - - -
Equity
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 292,791 276,029 264,071 231,167 198,388 179,524 155,982 12.13%
NOSH 236,121 235,922 235,778 235,885 236,176 236,216 236,337 -0.01%
Ratio Analysis
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.47% 5.61% 4.51% 7.60% 5.19% 5.93% 4.77% -
ROE 6.61% 11.53% 5.16% 6.74% 4.86% 5.46% 4.76% -
Per Share
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 99.01 240.28 128.17 87.01 78.63 69.96 65.85 7.69%
EPS 8.20 13.49 5.78 6.61 4.08 4.15 3.14 19.07%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.12 0.98 0.84 0.76 0.66 12.15%
Adjusted Per Share Value based on latest NOSH - 235,983
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.65 57.36 30.58 20.77 18.79 16.72 15.75 7.67%
EPS 1.96 3.22 1.38 1.58 0.97 0.99 0.75 19.08%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2962 0.2793 0.2672 0.2339 0.2007 0.1816 0.1578 12.13%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.95 0.82 0.95 1.02 0.62 0.53 0.39 -
P/RPS 0.96 0.00 0.74 1.17 0.79 0.76 0.59 9.25%
P/EPS 11.59 0.00 16.44 15.43 15.20 12.77 12.42 -1.24%
EY 8.63 0.00 6.08 6.48 6.58 7.83 8.05 1.27%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.85 1.04 0.74 0.70 0.59 4.96%
Price Multiplier on Announcement Date
30/06/06 30/06/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/08/06 29/08/05 28/02/05 27/02/04 26/02/03 27/02/02 27/02/01 -
Price 0.94 0.83 0.88 1.04 0.65 0.63 0.36 -
P/RPS 0.95 0.00 0.69 1.20 0.83 0.90 0.55 10.45%
P/EPS 11.46 0.00 15.22 15.73 15.93 15.18 11.46 0.00%
EY 8.72 0.00 6.57 6.36 6.28 6.59 8.72 0.00%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.71 0.79 1.06 0.77 0.83 0.55 6.05%

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