[MBFHLDG] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -145.21%
YoY- -24.9%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 437,639 353,671 252,610 212,155 149,394 193,189 189,810 -0.88%
PBT 23,623 24,931 -41,723 -59,731 -50,965 -59,049 -87,044 -
Tax -7,883 -6,132 -12,944 -9,403 -4,388 59,049 87,044 -
NP 15,740 18,799 -54,667 -69,134 -55,353 0 0 -100.00%
-
NP to SH 15,740 18,799 -54,667 -69,134 -55,353 -61,824 -88,291 -
-
Tax Rate 33.37% 24.60% - - - - - -
Total Cost 421,899 334,872 307,277 281,289 204,747 193,189 189,810 -0.84%
-
Net Worth 188,651 156,607 130,052 -1,392,726 -1,214,629 -1,026,965 -857,684 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 188,651 156,607 130,052 -1,392,726 -1,214,629 -1,026,965 -857,684 -
NOSH 570,289 562,932 546,670 1,151,775 1,145,877 1,144,888 1,146,636 0.74%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.60% 5.32% -21.64% -32.59% -37.05% 0.00% 0.00% -
ROE 8.34% 12.00% -42.03% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 76.74 62.83 46.21 18.42 13.04 16.87 16.55 -1.61%
EPS 2.76 3.34 -10.00 -120.00 -4.81 -5.40 -7.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3308 0.2782 0.2379 -1.2092 -1.06 -0.897 -0.748 -
Adjusted Per Share Value based on latest NOSH - 1,151,775
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 76.57 61.88 44.20 37.12 26.14 33.80 33.21 -0.88%
EPS 2.75 3.29 -9.56 -12.10 -9.68 -10.82 -15.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.274 0.2275 -2.4368 -2.1252 -1.7968 -1.5006 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 0.12 0.21 0.26 0.20 0.00 0.00 0.00 -
P/RPS 0.16 0.33 0.56 1.09 0.00 0.00 0.00 -100.00%
P/EPS 4.35 6.29 -2.60 -3.33 0.00 0.00 0.00 -100.00%
EY 23.00 15.90 -38.46 -30.01 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.75 1.09 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 17/02/06 24/02/05 24/02/04 26/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.14 0.20 0.23 0.20 0.00 0.00 0.00 -
P/RPS 0.18 0.32 0.50 1.09 0.00 0.00 0.00 -100.00%
P/EPS 5.07 5.99 -2.30 -3.33 0.00 0.00 0.00 -100.00%
EY 19.71 16.70 -43.48 -30.01 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.72 0.97 0.00 0.00 0.00 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