[MFCB] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 54.1%
YoY- 17.44%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 115,709 137,068 114,087 91,866 90,980 84,649 89,298 4.06%
PBT 25,815 23,098 18,625 11,687 9,137 17,948 4,404 31.24%
Tax -1,443 -12,437 -9,440 -4,375 -2,911 -4,304 -2,877 -10.06%
NP 24,372 10,661 9,185 7,312 6,226 13,644 1,527 53.09%
-
NP to SH 15,013 10,661 9,185 7,312 6,226 13,644 1,527 42.10%
-
Tax Rate 5.59% 53.84% 50.68% 37.43% 31.86% 23.98% 65.33% -
Total Cost 91,337 126,407 104,902 84,554 84,754 71,005 87,771 0.61%
-
Net Worth 306,869 287,752 240,840 205,207 181,591 167,599 143,303 12.42%
Dividend
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 306,869 287,752 240,840 205,207 181,591 167,599 143,303 12.42%
NOSH 236,053 235,862 236,118 235,870 235,833 236,055 234,923 0.07%
Ratio Analysis
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 21.06% 7.78% 8.05% 7.96% 6.84% 16.12% 1.71% -
ROE 4.89% 3.70% 3.81% 3.56% 3.43% 8.14% 1.07% -
Per Share
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 49.02 58.11 48.32 38.95 38.58 35.86 38.01 3.98%
EPS 6.36 4.52 3.89 3.10 2.64 5.78 0.65 42.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.22 1.02 0.87 0.77 0.71 0.61 12.33%
Adjusted Per Share Value based on latest NOSH - 235,870
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 11.71 13.87 11.54 9.29 9.21 8.56 9.04 4.05%
EPS 1.52 1.08 0.93 0.74 0.63 1.38 0.15 42.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3105 0.2911 0.2437 0.2076 0.1837 0.1696 0.145 12.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/09/06 30/09/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.97 0.83 1.03 0.62 0.64 0.34 0.87 -
P/RPS 1.98 0.00 2.13 1.59 1.66 0.95 2.29 -2.21%
P/EPS 15.25 0.00 26.48 20.00 24.24 5.88 133.85 -28.39%
EY 6.56 0.00 3.78 5.00 4.13 17.00 0.75 39.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.83 1.01 0.71 0.83 0.48 1.43 -9.44%
Price Multiplier on Announcement Date
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/11/06 29/11/05 26/05/04 27/05/03 29/05/02 30/05/01 29/05/00 -
Price 1.00 0.80 0.93 0.62 0.63 0.38 0.70 -
P/RPS 2.04 0.00 1.92 1.59 1.63 1.06 1.84 1.59%
P/EPS 15.72 0.00 23.91 20.00 23.86 6.57 107.69 -25.61%
EY 6.36 0.00 4.18 5.00 4.19 15.21 0.93 34.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.91 0.71 0.82 0.54 1.15 -5.98%

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