[MBSB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.36%
YoY- 77.96%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 293,027 218,197 210,308 156,301 317,095 310,915 199,342 6.62%
PBT 35,029 21,621 -352 -106,226 -478,308 -124,112 -263,387 -
Tax 13,129 10,074 -1,102 456 -1,496 63,818 263,387 -39.32%
NP 48,158 31,695 -1,454 -105,770 -479,804 -60,294 0 -
-
NP to SH 48,158 31,695 -1,454 -105,770 -479,804 -124,677 -263,343 -
-
Tax Rate -37.48% -46.59% - - - - - -
Total Cost 244,869 186,502 211,762 262,071 796,899 371,209 199,342 3.48%
-
Net Worth 399,007 355,487 321,294 322,159 130,055 609,661 694,994 -8.83%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,079 - - - - - - -
Div Payout % 12.62% - - - - - - -
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 399,007 355,487 321,294 322,159 130,055 609,661 694,994 -8.83%
NOSH 338,199 336,858 337,671 337,516 338,158 337,781 337,605 0.02%
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 16.43% 14.53% -0.69% -67.67% -151.31% -19.39% 0.00% -
ROE 12.07% 8.92% -0.45% -32.83% -368.92% -20.45% -37.89% -
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 86.64 64.77 62.28 46.31 93.77 92.05 59.05 6.59%
EPS 14.24 9.41 -0.43 -31.34 -141.89 -36.91 -78.00 -
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1798 1.0553 0.9515 0.9545 0.3846 1.8049 2.0586 -8.85%
Adjusted Per Share Value based on latest NOSH - 337,516
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.55 2.65 2.55 1.89 3.84 3.77 2.42 6.59%
EPS 0.58 0.38 -0.02 -1.28 -5.82 -1.51 -3.19 -
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 0.0431 0.0389 0.0391 0.0158 0.0739 0.0843 -8.82%
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 27/09/01 29/09/00 -
Price 0.77 0.70 0.69 0.79 0.25 0.65 0.97 -
P/RPS 0.89 1.08 1.11 1.71 0.27 0.71 1.64 -9.68%
P/EPS 5.41 7.44 -160.24 -2.52 -0.18 -1.76 -1.24 -
EY 18.49 13.44 -0.62 -39.67 -567.55 -56.79 -80.42 -
DY 2.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.73 0.83 0.65 0.36 0.47 5.55%
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 28/11/06 10/11/05 22/10/04 21/11/03 27/11/02 29/11/01 24/11/00 -
Price 1.23 0.64 0.71 0.76 0.43 0.69 0.83 -
P/RPS 1.42 0.99 1.14 1.64 0.46 0.75 1.41 0.11%
P/EPS 8.64 6.80 -164.89 -2.43 -0.30 -1.87 -1.06 -
EY 11.58 14.70 -0.61 -41.23 -329.97 -53.49 -93.98 -
DY 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.61 0.75 0.80 1.12 0.38 0.40 17.25%

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