[MBSB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 36.51%
YoY- -0.28%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 144,842 64,683 229,452 165,533 109,244 43,896 198,536 -19.00%
PBT 18,655 3,453 25,466 19,592 14,355 3,322 22,685 -12.25%
Tax -154 18 13,320 55 37 18 9,065 -
NP 18,501 3,471 38,786 19,647 14,392 3,340 31,750 -30.30%
-
NP to SH 18,501 3,471 38,786 19,647 14,392 3,340 31,750 -30.30%
-
Tax Rate 0.83% -0.52% -52.31% -0.28% -0.26% -0.54% -39.96% -
Total Cost 126,341 61,212 190,666 145,886 94,852 40,556 166,786 -16.94%
-
Net Worth 387,812 378,170 356,654 356,245 351,252 344,593 341,650 8.84%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,083 - - - - -
Div Payout % - - 15.68% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 387,812 378,170 356,654 356,245 351,252 344,593 341,650 8.84%
NOSH 337,609 336,990 337,965 337,577 337,840 337,373 337,765 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.77% 5.37% 16.90% 11.87% 13.17% 7.61% 15.99% -
ROE 4.77% 0.92% 10.87% 5.52% 4.10% 0.97% 9.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 42.90 19.19 67.89 49.04 32.34 13.01 58.78 -18.98%
EPS 5.48 1.03 11.48 5.82 4.26 0.99 9.40 -30.28%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 1.1487 1.1222 1.0553 1.0553 1.0397 1.0214 1.0115 8.87%
Adjusted Per Share Value based on latest NOSH - 336,858
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.76 0.79 2.79 2.01 1.33 0.53 2.41 -18.95%
EPS 0.23 0.04 0.47 0.24 0.18 0.04 0.39 -29.74%
DPS 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.046 0.0434 0.0433 0.0427 0.0419 0.0416 8.80%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.73 0.68 0.64 0.70 0.62 0.72 0.86 -
P/RPS 1.70 3.54 0.94 1.43 1.92 5.53 1.46 10.70%
P/EPS 13.32 66.02 5.58 12.03 14.55 72.73 9.15 28.53%
EY 7.51 1.51 17.93 8.31 6.87 1.38 10.93 -22.18%
DY 0.00 0.00 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.61 0.66 0.60 0.70 0.85 -17.27%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 28/04/06 28/02/06 10/11/05 01/08/05 29/04/05 28/02/05 -
Price 0.68 0.68 0.64 0.64 0.62 0.67 0.77 -
P/RPS 1.58 3.54 0.94 1.31 1.92 5.15 1.31 13.34%
P/EPS 12.41 66.02 5.58 11.00 14.55 67.68 8.19 32.02%
EY 8.06 1.51 17.93 9.09 6.87 1.48 12.21 -24.24%
DY 0.00 0.00 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.61 0.61 0.60 0.66 0.76 -15.57%

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