[MBSB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -46.4%
YoY- 46.2%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 140,108 87,141 47,673 183,919 113,350 72,510 37,143 141.73%
PBT 20,656 14,293 7,699 -66,677 -45,669 -35,170 -18,727 -
Tax -954 -973 -278 -75 73 37 18 -
NP 19,702 13,320 7,421 -66,752 -45,596 -35,133 -18,709 -
-
NP to SH 19,702 13,320 7,421 -66,752 -45,596 -35,133 -18,709 -
-
Tax Rate 4.62% 6.81% 3.61% - - - - -
Total Cost 120,406 73,821 40,252 250,671 158,946 107,643 55,852 66.64%
-
Net Worth 321,551 315,285 308,713 301,735 322,380 32,802 49,203 248.35%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 321,551 315,285 308,713 301,735 322,380 32,802 49,203 248.35%
NOSH 337,941 338,071 337,318 337,813 337,748 337,817 337,707 0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.06% 15.29% 15.57% -36.29% -40.23% -48.45% -50.37% -
ROE 6.13% 4.22% 2.40% -22.12% -14.14% -107.11% -38.02% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.46 25.78 14.13 54.44 33.56 21.46 11.00 141.60%
EPS 5.83 3.94 2.20 -19.76 -13.50 -10.40 -5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9515 0.9326 0.9152 0.8932 0.9545 0.0971 0.1457 248.18%
Adjusted Per Share Value based on latest NOSH - 337,955
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.70 1.06 0.58 2.23 1.37 0.88 0.45 141.97%
EPS 0.24 0.16 0.09 -0.81 -0.55 -0.43 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0382 0.0374 0.0366 0.0391 0.004 0.006 247.10%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.69 0.73 0.70 0.79 0.79 0.38 0.29 -
P/RPS 1.66 2.83 4.95 1.45 2.35 1.77 2.64 -26.54%
P/EPS 11.84 18.53 31.82 -4.00 -5.85 -3.65 -5.23 -
EY 8.45 5.40 3.14 -25.01 -17.09 -27.37 -19.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.76 0.88 0.83 3.91 1.99 -48.66%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/10/04 28/07/04 28/05/04 26/02/04 21/11/03 26/08/03 28/05/03 -
Price 0.71 0.70 0.74 0.81 0.76 0.68 0.31 -
P/RPS 1.71 2.72 5.24 1.49 2.26 3.17 2.82 -28.29%
P/EPS 12.18 17.77 33.64 -4.10 -5.63 -6.54 -5.60 -
EY 8.21 5.63 2.97 -24.40 -17.76 -15.29 -17.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.81 0.91 0.80 7.00 2.13 -50.04%

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