[MBFHLDG] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1450.78%
YoY- 2642.42%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 371,372 344,718 291,313 248,582 167,794 164,795 200,586 10.80%
PBT 25,955 41,168 -13,054 918,653 -32,575 -39,070 -33,296 -
Tax -12,084 -7,529 -6,062 -8,796 -3,212 39,070 33,296 -
NP 13,871 33,639 -19,116 909,857 -35,787 0 0 -
-
NP to SH 13,172 31,532 -19,116 909,857 -35,787 -44,456 -34,835 -
-
Tax Rate 46.56% 18.29% - 0.96% - - - -
Total Cost 357,501 311,079 310,429 -661,275 203,581 164,795 200,586 10.10%
-
Net Worth 0 167,866 85,501 63,606 -1,312,574 -1,110,260 -908,032 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 0 167,866 85,501 63,606 -1,312,574 -1,110,260 -908,032 -
NOSH 569,086 570,198 547,736 180,137 1,154,419 1,139,897 1,161,166 -11.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.74% 9.76% -6.56% 366.02% -21.33% 0.00% 0.00% -
ROE 0.00% 18.78% -22.36% 1,430.44% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 65.26 60.46 53.18 138.00 14.53 14.46 17.27 24.79%
EPS 2.31 5.53 -3.49 505.09 -62.20 -3.90 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2944 0.1561 0.3531 -1.137 -0.974 -0.782 -
Adjusted Per Share Value based on latest NOSH - 180,137
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 64.98 60.31 50.97 43.49 29.36 28.83 35.10 10.80%
EPS 2.30 5.52 -3.34 159.19 -6.26 -7.78 -6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2937 0.1496 0.1113 -2.2965 -1.9426 -1.5887 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.22 0.13 0.12 0.50 0.00 0.00 0.00 -
P/RPS 0.34 0.22 0.23 0.36 0.00 0.00 0.00 -
P/EPS 9.50 2.35 -3.44 0.10 0.00 0.00 0.00 -
EY 10.52 42.54 -29.08 1,010.18 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.77 1.42 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 13/09/06 18/08/05 13/08/04 28/08/03 26/08/02 24/08/01 01/09/00 -
Price 0.29 0.14 0.14 0.43 0.20 0.00 0.00 -
P/RPS 0.44 0.23 0.26 0.31 1.38 0.00 0.00 -
P/EPS 12.53 2.53 -4.01 0.09 -6.45 0.00 0.00 -
EY 7.98 39.50 -24.93 1,174.63 -15.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.90 1.22 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