[MBSB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MBSB] MBSB BERHAD
Announcement Date
01-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 330.9%
YoY- 8.05%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 64,683 229,452 165,533 109,244 43,896 198,536 140,108 -40.29%
PBT 3,453 25,466 19,592 14,355 3,322 22,685 20,656 -69.68%
Tax 18 13,320 55 37 18 9,065 -954 -
NP 3,471 38,786 19,647 14,392 3,340 31,750 19,702 -68.60%
-
NP to SH 3,471 38,786 19,647 14,392 3,340 31,750 19,702 -68.60%
-
Tax Rate -0.52% -52.31% -0.28% -0.26% -0.54% -39.96% 4.62% -
Total Cost 61,212 190,666 145,886 94,852 40,556 166,786 120,406 -36.32%
-
Net Worth 378,170 356,654 356,245 351,252 344,593 341,650 321,551 11.42%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,083 - - - - - -
Div Payout % - 15.68% - - - - - -
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 378,170 356,654 356,245 351,252 344,593 341,650 321,551 11.42%
NOSH 336,990 337,965 337,577 337,840 337,373 337,765 337,941 -0.18%
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 5.37% 16.90% 11.87% 13.17% 7.61% 15.99% 14.06% -
ROE 0.92% 10.87% 5.52% 4.10% 0.97% 9.29% 6.13% -
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 19.19 67.89 49.04 32.34 13.01 58.78 41.46 -40.19%
EPS 1.03 11.48 5.82 4.26 0.99 9.40 5.83 -68.54%
DPS 0.00 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1222 1.0553 1.0553 1.0397 1.0214 1.0115 0.9515 11.63%
Adjusted Per Share Value based on latest NOSH - 337,981
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.78 2.78 2.01 1.32 0.53 2.41 1.70 -40.54%
EPS 0.04 0.47 0.24 0.17 0.04 0.38 0.24 -69.74%
DPS 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0458 0.0432 0.0432 0.0426 0.0418 0.0414 0.039 11.32%
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 0.68 0.64 0.70 0.62 0.72 0.86 0.69 -
P/RPS 3.54 0.94 1.43 1.92 5.53 1.46 1.66 65.75%
P/EPS 66.02 5.58 12.03 14.55 72.73 9.15 11.84 214.77%
EY 1.51 17.93 8.31 6.87 1.38 10.93 8.45 -68.30%
DY 0.00 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.66 0.60 0.70 0.85 0.73 -11.29%
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 28/04/06 28/02/06 10/11/05 01/08/05 29/04/05 28/02/05 22/10/04 -
Price 0.68 0.64 0.64 0.62 0.67 0.77 0.71 -
P/RPS 3.54 0.94 1.31 1.92 5.15 1.31 1.71 62.50%
P/EPS 66.02 5.58 11.00 14.55 67.68 8.19 12.18 208.88%
EY 1.51 17.93 9.09 6.87 1.48 12.21 8.21 -67.69%
DY 0.00 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.61 0.60 0.66 0.76 0.75 -12.87%

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