[MBMR] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -79.44%
YoY- 71.34%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 203,893 176,315 180,055 166,074 121,307 116,026 0 -100.00%
PBT 15,273 12,171 27,966 31,445 15,768 9,010 0 -100.00%
Tax -1,879 -4,436 -10,580 -13,456 -5,269 -4,467 0 -100.00%
NP 13,394 7,735 17,386 17,989 10,499 4,543 0 -100.00%
-
NP to SH 11,919 7,735 17,386 17,989 10,499 4,543 0 -100.00%
-
Tax Rate 12.30% 36.45% 37.83% 42.79% 33.42% 49.58% - -
Total Cost 190,499 168,580 162,669 148,085 110,808 111,483 0 -100.00%
-
Net Worth 534,947 522,635 507,671 429,504 371,609 16,127,651 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 534,947 522,635 507,671 429,504 371,609 16,127,651 0 -100.00%
NOSH 234,625 232,282 231,813 139,449 138,144 7,571,666 74,044 -1.21%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 6.57% 4.39% 9.66% 10.83% 8.65% 3.92% 0.00% -
ROE 2.23% 1.48% 3.42% 4.19% 2.83% 0.03% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 86.90 75.91 77.67 119.09 87.81 1.53 0.00 -100.00%
EPS 5.08 3.33 7.50 12.90 7.60 0.06 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.25 2.19 3.08 2.69 2.13 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 139,449
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 52.16 45.11 46.06 42.49 31.03 29.68 0.00 -100.00%
EPS 3.05 1.98 4.45 4.60 2.69 1.16 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3685 1.337 1.2988 1.0988 0.9507 41.259 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.69 2.15 2.07 3.57 1.46 3.65 0.00 -
P/RPS 1.94 2.83 2.67 3.00 1.66 238.19 0.00 -100.00%
P/EPS 33.27 64.56 27.60 27.67 19.21 6,083.33 0.00 -100.00%
EY 3.01 1.55 3.62 3.61 5.21 0.02 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.96 0.95 1.16 0.54 1.71 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/05/05 04/06/04 21/05/03 23/05/02 09/07/01 26/05/00 - -
Price 1.62 1.84 2.23 4.23 1.59 3.29 0.00 -
P/RPS 1.86 2.42 2.87 3.55 1.81 214.70 0.00 -100.00%
P/EPS 31.89 55.26 29.73 32.79 20.92 5,483.33 0.00 -100.00%
EY 3.14 1.81 3.36 3.05 4.78 0.02 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 1.02 1.37 0.59 1.54 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