[MBSB] QoQ Annualized Quarter 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- 13.48%
YoY- 28.65%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 174,282 190,692 183,919 151,133 145,020 148,572 216,315 -13.42%
PBT 28,586 30,796 -66,677 -60,892 -70,340 -74,908 -124,514 -
Tax -1,946 -1,112 -75 97 74 72 438 -
NP 26,640 29,684 -66,752 -60,794 -70,266 -74,836 -124,076 -
-
NP to SH 26,640 29,684 -66,752 -60,794 -70,266 -74,836 -124,076 -
-
Tax Rate 6.81% 3.61% - - - - - -
Total Cost 147,642 161,008 250,671 211,927 215,286 223,408 340,391 -42.72%
-
Net Worth 315,285 308,713 301,735 322,380 32,802 49,203 67,936 178.48%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 315,285 308,713 301,735 322,380 32,802 49,203 67,936 178.48%
NOSH 338,071 337,318 337,813 337,748 337,817 337,707 337,823 0.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.29% 15.57% -36.29% -40.23% -48.45% -50.37% -57.36% -
ROE 8.45% 9.62% -22.12% -18.86% -214.21% -152.09% -182.64% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 51.55 56.53 54.44 44.75 42.93 43.99 64.03 -13.46%
EPS 7.88 8.80 -19.76 -18.00 -20.80 -22.16 -36.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9326 0.9152 0.8932 0.9545 0.0971 0.1457 0.2011 178.35%
Adjusted Per Share Value based on latest NOSH - 337,516
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.12 2.32 2.24 1.84 1.76 1.81 2.63 -13.39%
EPS 0.32 0.36 -0.81 -0.74 -0.85 -0.91 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0375 0.0367 0.0392 0.004 0.006 0.0083 177.42%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.73 0.70 0.79 0.79 0.38 0.29 0.32 -
P/RPS 1.42 1.24 1.45 1.77 0.89 0.66 0.50 100.67%
P/EPS 9.26 7.95 -4.00 -4.39 -1.83 -1.31 -0.87 -
EY 10.79 12.57 -25.01 -22.78 -54.74 -76.41 -114.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.88 0.83 3.91 1.99 1.59 -37.82%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 28/07/04 28/05/04 26/02/04 21/11/03 26/08/03 28/05/03 07/03/03 -
Price 0.70 0.74 0.81 0.76 0.68 0.31 0.29 -
P/RPS 1.36 1.31 1.49 1.70 1.58 0.70 0.45 109.17%
P/EPS 8.88 8.41 -4.10 -4.22 -3.27 -1.40 -0.79 -
EY 11.26 11.89 -24.40 -23.68 -30.59 -71.48 -126.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 0.91 0.80 7.00 2.13 1.44 -35.29%

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