[MBMR] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
04-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -55.61%
YoY- -55.51%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 253,415 271,432 203,893 176,315 180,055 166,074 121,307 13.05%
PBT 22,979 28,051 15,273 12,171 27,966 31,445 15,768 6.47%
Tax -2,022 -2,797 -1,879 -4,436 -10,580 -13,456 -5,269 -14.74%
NP 20,957 25,254 13,394 7,735 17,386 17,989 10,499 12.20%
-
NP to SH 18,736 21,972 11,919 7,735 17,386 17,989 10,499 10.12%
-
Tax Rate 8.80% 9.97% 12.30% 36.45% 37.83% 42.79% 33.42% -
Total Cost 232,458 246,178 190,499 168,580 162,669 148,085 110,808 13.13%
-
Net Worth 670,854 608,237 534,947 522,635 507,671 429,504 371,609 10.34%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 670,854 608,237 534,947 522,635 507,671 429,504 371,609 10.34%
NOSH 239,590 235,751 234,625 232,282 231,813 139,449 138,144 9.60%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.27% 9.30% 6.57% 4.39% 9.66% 10.83% 8.65% -
ROE 2.79% 3.61% 2.23% 1.48% 3.42% 4.19% 2.83% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 105.77 115.13 86.90 75.91 77.67 119.09 87.81 3.14%
EPS 7.82 9.32 5.08 3.33 7.50 12.90 7.60 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.58 2.28 2.25 2.19 3.08 2.69 0.66%
Adjusted Per Share Value based on latest NOSH - 232,282
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 64.83 69.44 52.16 45.11 46.06 42.49 31.03 13.05%
EPS 4.79 5.62 3.05 1.98 4.45 4.60 2.69 10.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7162 1.556 1.3685 1.337 1.2988 1.0988 0.9507 10.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.31 2.23 1.69 2.15 2.07 3.57 1.46 -
P/RPS 2.18 1.94 1.94 2.83 2.67 3.00 1.66 4.64%
P/EPS 29.54 23.93 33.27 64.56 27.60 27.67 19.21 7.43%
EY 3.39 4.18 3.01 1.55 3.62 3.61 5.21 -6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.86 0.74 0.96 0.95 1.16 0.54 7.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 02/06/06 31/05/05 04/06/04 21/05/03 23/05/02 09/07/01 -
Price 2.49 2.20 1.62 1.84 2.23 4.23 1.59 -
P/RPS 2.35 1.91 1.86 2.42 2.87 3.55 1.81 4.44%
P/EPS 31.84 23.61 31.89 55.26 29.73 32.79 20.92 7.24%
EY 3.14 4.24 3.14 1.81 3.36 3.05 4.78 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.71 0.82 1.02 1.37 0.59 7.08%

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