[MFCB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -2.9%
YoY- 5.18%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 450,752 254,574 548,272 566,881 571,677 604,390 618,628 -19.04%
PBT 80,192 46,289 92,392 64,107 63,506 58,466 60,316 20.93%
Tax -40,356 -25,248 -49,748 -32,281 -30,730 -31,210 -29,932 22.06%
NP 39,836 21,041 42,644 31,826 32,776 27,256 30,384 19.80%
-
NP to SH 39,836 21,041 42,644 31,826 32,776 27,256 30,384 19.80%
-
Tax Rate 50.32% 54.54% 53.84% 50.35% 48.39% 53.38% 49.63% -
Total Cost 410,916 233,533 505,628 535,055 538,901 577,134 588,244 -21.28%
-
Net Worth 287,914 372,699 287,752 276,029 271,298 264,071 252,413 9.17%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 287,914 372,699 287,752 276,029 271,298 264,071 252,413 9.17%
NOSH 235,995 235,885 235,862 235,922 235,911 235,778 235,900 0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.84% 8.27% 7.78% 5.61% 5.73% 4.51% 4.91% -
ROE 13.84% 5.65% 14.82% 11.53% 12.08% 10.32% 12.04% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 191.00 107.92 232.45 240.28 242.33 256.34 262.24 -19.06%
EPS 16.88 8.92 18.08 13.49 13.89 11.56 12.88 19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.58 1.22 1.17 1.15 1.12 1.07 9.14%
Adjusted Per Share Value based on latest NOSH - 235,960
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 45.61 25.76 55.47 57.36 57.84 61.15 62.59 -19.03%
EPS 4.03 2.13 4.31 3.22 3.32 2.76 3.07 19.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2913 0.3771 0.2911 0.2793 0.2745 0.2672 0.2554 9.17%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.98 0.80 0.83 0.82 0.85 0.95 0.94 -
P/RPS 0.51 0.00 0.00 0.00 0.00 0.37 0.36 26.16%
P/EPS 5.81 0.00 0.00 0.00 0.00 8.22 7.30 -14.12%
EY 17.22 0.00 0.00 0.00 0.00 12.17 13.70 16.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.83 0.70 0.85 0.85 0.88 -6.16%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 29/11/05 29/08/05 26/05/05 28/02/05 26/11/04 -
Price 1.01 0.95 0.80 0.83 0.81 0.88 0.92 -
P/RPS 0.53 0.00 0.00 0.00 0.00 0.34 0.35 31.90%
P/EPS 5.98 0.00 0.00 0.00 0.00 7.61 7.14 -11.15%
EY 16.71 0.00 0.00 0.00 0.00 13.14 14.00 12.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.81 0.80 0.71 0.81 0.79 0.86 -2.34%

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