[MBFHLDG] YoY TTM Result on 30-Jun-2005 [#2]

Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 303.28%
YoY- 171.08%
Quarter Report
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,901,246 1,584,455 1,492,022 1,289,090 1,050,954 894,027 674,812 18.82%
PBT 140,585 171,928 80,671 96,050 -59,690 907,925 -138,522 -
Tax -34,236 -34,908 -36,679 -26,595 -35,058 -36,725 -25,423 5.08%
NP 106,349 137,020 43,992 69,455 -94,748 871,200 -163,945 -
-
NP to SH 104,067 135,498 42,633 67,348 -94,748 871,200 -163,945 -
-
Tax Rate 24.35% 20.30% 45.47% 27.69% - 4.04% - -
Total Cost 1,794,897 1,447,435 1,448,030 1,219,635 1,145,702 22,827 838,757 13.50%
-
Net Worth 468,402 357,059 0 167,866 85,501 63,606 -1,312,574 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 468,402 357,059 0 167,866 85,501 63,606 -1,312,574 -
NOSH 568,863 569,382 569,086 570,198 547,736 180,137 1,154,419 -11.11%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.59% 8.65% 2.95% 5.39% -9.02% 97.45% -24.29% -
ROE 22.22% 37.95% 0.00% 40.12% -110.81% 1,369.67% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 334.22 278.28 262.18 226.08 191.87 496.30 58.45 33.68%
EPS 18.29 23.80 7.49 11.81 -17.30 483.63 -14.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8234 0.6271 0.00 0.2944 0.1561 0.3531 -1.137 -
Adjusted Per Share Value based on latest NOSH - 570,198
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 332.65 277.22 261.05 225.54 183.88 156.42 118.07 18.82%
EPS 18.21 23.71 7.46 11.78 -16.58 152.43 -28.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8195 0.6247 0.00 0.2937 0.1496 0.1113 -2.2965 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.56 0.60 0.22 0.13 0.12 0.50 0.00 -
P/RPS 0.17 0.22 0.08 0.06 0.06 0.10 0.00 -
P/EPS 3.06 2.52 2.94 1.10 -0.69 0.10 0.00 -
EY 32.67 39.66 34.05 90.86 -144.15 967.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.96 0.00 0.44 0.77 1.42 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 21/08/07 13/09/06 18/08/05 13/08/04 28/08/03 26/08/02 -
Price 0.49 0.56 0.29 0.14 0.14 0.43 0.20 -
P/RPS 0.15 0.20 0.11 0.06 0.07 0.09 0.34 -12.73%
P/EPS 2.68 2.35 3.87 1.19 -0.81 0.09 -1.41 -
EY 37.33 42.50 25.83 84.37 -123.56 1,124.72 -71.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.89 0.00 0.48 0.90 1.22 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