[MBFHLDG] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -101.9%
YoY- 38.74%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 379,686 349,935 292,365 261,508 218,675 198,165 195,849 11.65%
PBT 87,907 14,351 24,271 -10,220 -16,468 -23,957 -55,079 -
Tax -9,855 -8,961 -4,561 -7,052 -11,726 -11,849 55,079 -
NP 78,052 5,390 19,710 -17,272 -28,194 -35,806 0 -
-
NP to SH 77,838 6,060 19,710 -17,272 -28,194 -35,806 -59,424 -
-
Tax Rate 11.21% 62.44% 18.79% - - - - -
Total Cost 301,634 344,545 272,655 278,780 246,869 233,971 195,849 7.45%
-
Net Worth 314,839 179,284 111,471 188,552 -1,337,546 -1,170,047 -966,782 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 314,839 179,284 111,471 188,552 -1,337,546 -1,170,047 -966,782 -
NOSH 570,051 571,698 547,500 575,733 1,150,775 1,155,032 1,142,769 -10.94%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 20.56% 1.54% 6.74% -6.60% -12.89% -18.07% 0.00% -
ROE 24.72% 3.38% 17.68% -9.16% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 66.61 61.21 53.40 45.42 19.00 17.16 17.14 25.37%
EPS 13.65 1.06 3.60 -3.00 -2.45 -3.11 -5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5523 0.3136 0.2036 0.3275 -1.1623 -1.013 -0.846 -
Adjusted Per Share Value based on latest NOSH - 575,733
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 66.43 61.23 51.15 45.75 38.26 34.67 34.27 11.65%
EPS 13.62 1.06 3.45 -3.02 -4.93 -6.26 -10.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5509 0.3137 0.195 0.3299 -2.3402 -2.0472 -1.6915 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.30 0.14 0.14 0.37 4.10 0.00 0.00 -
P/RPS 0.45 0.23 0.26 0.81 21.58 0.00 0.00 -
P/EPS 2.20 13.21 3.89 -12.33 -167.35 0.00 0.00 -
EY 45.52 7.57 25.71 -8.11 -0.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.69 1.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 14/11/05 01/11/04 27/11/03 26/11/02 28/11/01 30/11/00 -
Price 0.49 0.12 0.23 0.31 4.10 0.00 0.00 -
P/RPS 0.74 0.20 0.43 0.68 21.58 0.00 0.00 -
P/EPS 3.59 11.32 6.39 -10.33 -167.35 0.00 0.00 -
EY 27.87 8.83 15.65 -9.68 -0.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.38 1.13 0.95 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