[MBMR] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -80.71%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 271,432 203,893 176,315 180,055 166,074 121,307 116,026 15.20%
PBT 28,051 15,273 12,171 27,966 31,445 15,768 9,010 20.82%
Tax -2,797 -1,879 -4,436 -10,580 -13,456 -5,269 -4,467 -7.50%
NP 25,254 13,394 7,735 17,386 17,989 10,499 4,543 33.07%
-
NP to SH 21,972 11,919 7,735 17,386 17,989 10,499 4,543 30.02%
-
Tax Rate 9.97% 12.30% 36.45% 37.83% 42.79% 33.42% 49.58% -
Total Cost 246,178 190,499 168,580 162,669 148,085 110,808 111,483 14.10%
-
Net Worth 608,237 534,947 522,635 507,671 429,504 371,609 16,127,651 -42.07%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 608,237 534,947 522,635 507,671 429,504 371,609 16,127,651 -42.07%
NOSH 235,751 234,625 232,282 231,813 139,449 138,144 7,571,666 -43.89%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.30% 6.57% 4.39% 9.66% 10.83% 8.65% 3.92% -
ROE 3.61% 2.23% 1.48% 3.42% 4.19% 2.83% 0.03% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 115.13 86.90 75.91 77.67 119.09 87.81 1.53 105.40%
EPS 9.32 5.08 3.33 7.50 12.90 7.60 0.06 131.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.28 2.25 2.19 3.08 2.69 2.13 3.24%
Adjusted Per Share Value based on latest NOSH - 231,813
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 69.44 52.16 45.11 46.06 42.49 31.03 29.68 15.21%
EPS 5.62 3.05 1.98 4.45 4.60 2.69 1.16 30.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.556 1.3685 1.337 1.2988 1.0988 0.9507 41.259 -42.07%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.23 1.69 2.15 2.07 3.57 1.46 3.65 -
P/RPS 1.94 1.94 2.83 2.67 3.00 1.66 238.19 -55.12%
P/EPS 23.93 33.27 64.56 27.60 27.67 19.21 6,083.33 -60.25%
EY 4.18 3.01 1.55 3.62 3.61 5.21 0.02 143.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.74 0.96 0.95 1.16 0.54 1.71 -10.81%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 02/06/06 31/05/05 04/06/04 21/05/03 23/05/02 09/07/01 26/05/00 -
Price 2.20 1.62 1.84 2.23 4.23 1.59 3.29 -
P/RPS 1.91 1.86 2.42 2.87 3.55 1.81 214.70 -54.46%
P/EPS 23.61 31.89 55.26 29.73 32.79 20.92 5,483.33 -59.64%
EY 4.24 3.14 1.81 3.36 3.05 4.78 0.02 144.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.71 0.82 1.02 1.37 0.59 1.54 -9.42%

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