[MBSB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
07-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -45.62%
YoY- 74.78%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 151,133 145,020 148,572 216,315 231,152 204,988 231,948 -24.82%
PBT -60,892 -70,340 -74,908 -124,514 -85,276 -103,670 -78,836 -15.80%
Tax 97 74 72 438 73 103,670 78,836 -98.84%
NP -60,794 -70,266 -74,836 -124,076 -85,202 0 0 -
-
NP to SH -60,794 -70,266 -74,836 -124,076 -85,202 -100,040 -78,836 -15.89%
-
Tax Rate - - - - - - - -
Total Cost 211,927 215,286 223,408 340,391 316,354 204,988 231,948 -5.83%
-
Net Worth 322,380 32,802 49,203 67,936 129,941 136,385 174,304 50.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 322,380 32,802 49,203 67,936 129,941 136,385 174,304 50.61%
NOSH 337,748 337,817 337,707 337,823 337,860 324,805 338,061 -0.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -40.23% -48.45% -50.37% -57.36% -36.86% 0.00% 0.00% -
ROE -18.86% -214.21% -152.09% -182.64% -65.57% -73.35% -45.23% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.75 42.93 43.99 64.03 68.42 63.11 68.61 -24.77%
EPS -18.00 -20.80 -22.16 -36.72 -25.21 -30.80 -23.32 -15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9545 0.0971 0.1457 0.2011 0.3846 0.4199 0.5156 50.71%
Adjusted Per Share Value based on latest NOSH - 337,783
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.83 1.76 1.80 2.62 2.80 2.49 2.81 -24.84%
EPS -0.74 -0.85 -0.91 -1.50 -1.03 -1.21 -0.96 -15.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.004 0.006 0.0082 0.0158 0.0165 0.0211 50.81%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.79 0.38 0.29 0.32 0.25 0.41 0.53 -
P/RPS 1.77 0.89 0.66 0.50 0.37 0.65 0.77 74.08%
P/EPS -4.39 -1.83 -1.31 -0.87 -0.99 -1.33 -2.27 55.16%
EY -22.78 -54.74 -76.41 -114.78 -100.87 -75.12 -44.00 -35.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 3.91 1.99 1.59 0.65 0.98 1.03 -13.39%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 28/05/03 07/03/03 27/11/02 28/08/02 30/05/02 -
Price 0.76 0.68 0.31 0.29 0.43 0.30 0.51 -
P/RPS 1.70 1.58 0.70 0.45 0.63 0.48 0.74 74.01%
P/EPS -4.22 -3.27 -1.40 -0.79 -1.71 -0.97 -2.19 54.78%
EY -23.68 -30.59 -71.48 -126.65 -58.65 -102.67 -45.73 -35.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 7.00 2.13 1.44 1.12 0.71 0.99 -13.23%

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