[MBSB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 12.89%
YoY- 79.7%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 265,050 214,875 198,181 186,331 352,325 253,297 208,523 4.07%
PBT 29,766 22,747 -17,214 -107,849 -524,650 -72,883 -268,646 -
Tax 13,129 10,075 -1,085 623 -3,529 72,883 268,646 -39.52%
NP 42,895 32,822 -18,299 -107,226 -528,179 0 0 -
-
NP to SH 42,895 32,822 -18,299 -107,226 -528,179 -71,574 -268,646 -
-
Tax Rate -44.11% -44.29% - - - - - -
Total Cost 222,155 182,053 216,480 293,557 880,504 253,297 208,523 1.06%
-
Net Worth 387,976 351,399 314,366 32,814 141,918 649,603 702,800 -9.42%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,079 - - - - - - -
Div Payout % 14.17% - - - - - - -
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 387,976 351,399 314,366 32,814 141,918 649,603 702,800 -9.42%
NOSH 337,752 337,981 337,085 337,942 337,981 336,861 337,917 -0.00%
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 16.18% 15.27% -9.23% -57.55% -149.91% 0.00% 0.00% -
ROE 11.06% 9.34% -5.82% -326.77% -372.17% -11.02% -38.23% -
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 78.47 63.58 58.79 55.14 104.24 75.19 61.71 4.08%
EPS 12.70 9.71 -5.43 -31.73 -156.27 -21.25 -79.50 -
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1487 1.0397 0.9326 0.0971 0.4199 1.9284 2.0798 -9.41%
Adjusted Per Share Value based on latest NOSH - 337,942
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.21 2.60 2.40 2.26 4.27 3.07 2.53 4.04%
EPS 0.52 0.40 -0.22 -1.30 -6.40 -0.87 -3.26 -
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0426 0.0381 0.004 0.0172 0.0788 0.0852 -9.43%
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 28/06/02 29/06/01 30/06/00 -
Price 0.73 0.62 0.73 0.38 0.41 0.68 1.32 -
P/RPS 0.93 0.98 1.24 0.69 0.39 0.90 2.14 -12.96%
P/EPS 5.75 6.38 -13.45 -1.20 -0.26 -3.20 -1.66 -
EY 17.40 15.66 -7.44 -83.50 -381.16 -31.25 -60.23 -
DY 2.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.78 3.91 0.98 0.35 0.63 0.26%
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 27/07/06 01/08/05 28/07/04 26/08/03 28/08/02 28/08/01 25/08/00 -
Price 0.68 0.62 0.70 0.68 0.30 0.75 1.18 -
P/RPS 0.87 0.98 1.19 1.23 0.29 1.00 1.91 -12.27%
P/EPS 5.35 6.38 -12.89 -2.14 -0.19 -3.53 -1.48 -
EY 18.68 15.66 -7.76 -46.66 -520.92 -28.33 -67.37 -
DY 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.75 7.00 0.71 0.39 0.57 0.57%

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