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

Stock
[MBFHLDG] MBf HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1270.28%
YoY- 631.4%
Quarter Report
Latest QR
Upcoming QR
MBFHLDG's Result
MBFHLDG'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 1,492,022 1,289,090 1,050,954 894,027 674,812 724,818 876,932 9.25%
PBT 80,671 96,050 -59,690 907,925 -138,522 -189,674 -239,971 -
Tax -36,679 -26,595 -35,058 -36,725 -25,423 189,674 239,971 -
NP 43,992 69,455 -94,748 871,200 -163,945 0 0 -
-
NP to SH 42,633 67,348 -94,748 871,200 -163,945 -205,670 -248,270 -
-
Tax Rate 45.47% 27.69% - 4.04% - - - -
Total Cost 1,448,030 1,219,635 1,145,702 22,827 838,757 724,818 876,932 8.71%
-
Net Worth 0 167,866 85,501 63,606 -1,312,574 -1,110,260 -908,032 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 0 167,866 85,501 63,606 -1,312,574 -1,110,260 -908,032 -
NOSH 569,086 570,198 547,736 180,137 1,154,419 1,139,897 1,161,166 -11.20%
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 2.95% 5.39% -9.02% 97.45% -24.29% 0.00% 0.00% -
ROE 0.00% 40.12% -110.81% 1,369.67% 0.00% 0.00% 0.00% -
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 262.18 226.08 191.87 496.30 58.45 63.59 75.52 23.04%
EPS 7.49 11.81 -17.30 483.63 -14.20 -18.04 -21.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2944 0.1561 0.3531 -1.137 -0.974 -0.782 -
Adjusted Per Share Value based on latest NOSH - 180,137
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 261.05 225.54 183.88 156.42 118.07 126.82 153.43 9.25%
EPS 7.46 11.78 -16.58 152.43 -28.68 -35.98 -43.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2937 0.1496 0.1113 -2.2965 -1.9426 -1.5887 -
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 - - - -
Price 0.22 0.13 0.12 0.50 0.00 0.00 0.00 -
P/RPS 0.08 0.06 0.06 0.10 0.00 0.00 0.00 -
P/EPS 2.94 1.10 -0.69 0.10 0.00 0.00 0.00 -
EY 34.05 90.86 -144.15 967.26 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.77 1.42 0.00 0.00 0.00 -
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 13/09/06 18/08/05 13/08/04 28/08/03 26/08/02 24/08/01 01/09/00 -
Price 0.29 0.14 0.14 0.43 0.20 0.00 0.00 -
P/RPS 0.11 0.06 0.07 0.09 0.34 0.00 0.00 -
P/EPS 3.87 1.19 -0.81 0.09 -1.41 0.00 0.00 -
EY 25.83 84.37 -123.56 1,124.72 -71.01 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.90 1.22 0.00 0.00 0.00 -

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