[MFCB] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
14-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 51.56%
YoY- 8.72%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 277,582 185,716 96,009 366,828 256,249 165,269 80,705 128.02%
PBT 34,419 22,732 12,338 43,615 28,779 19,642 12,719 94.30%
Tax -17,471 -13,096 -7,447 -19,321 -12,750 -9,839 -5,128 126.58%
NP 16,948 9,636 4,891 24,294 16,029 9,803 7,591 70.90%
-
NP to SH 16,948 9,636 4,891 24,294 16,029 9,803 7,591 70.90%
-
Tax Rate 50.76% 57.61% 60.36% 44.30% 44.30% 50.09% 40.32% -
Total Cost 260,634 176,080 91,118 342,534 240,220 155,466 73,114 133.53%
-
Net Worth 205,358 198,388 193,749 186,506 181,772 179,524 174,451 11.49%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 2,360 - - - -
Div Payout % - - - 9.72% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 205,358 198,388 193,749 186,506 181,772 179,524 174,451 11.49%
NOSH 236,044 236,176 236,280 236,083 236,067 236,216 235,745 0.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.11% 5.19% 5.09% 6.62% 6.26% 5.93% 9.41% -
ROE 8.25% 4.86% 2.52% 13.03% 8.82% 5.46% 4.35% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 117.60 78.63 40.63 155.38 108.55 69.96 34.23 127.85%
EPS 7.18 4.08 2.07 10.29 6.79 4.15 3.22 70.76%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.82 0.79 0.77 0.76 0.74 11.40%
Adjusted Per Share Value based on latest NOSH - 236,118
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 28.09 18.79 9.71 37.12 25.93 16.72 8.17 127.97%
EPS 1.71 0.97 0.49 2.46 1.62 0.99 0.77 70.30%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.2078 0.2007 0.196 0.1887 0.1839 0.1816 0.1765 11.50%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.62 0.62 0.58 0.60 0.64 0.53 0.36 -
P/RPS 0.53 0.79 1.43 0.39 0.59 0.76 1.05 -36.63%
P/EPS 8.64 15.20 28.02 5.83 9.43 12.77 11.18 -15.79%
EY 11.58 6.58 3.57 17.15 10.61 7.83 8.94 18.84%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.71 0.76 0.83 0.70 0.49 28.07%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 26/02/03 27/11/02 14/10/02 29/05/02 27/02/02 27/11/01 -
Price 0.62 0.65 0.65 0.56 0.63 0.63 0.51 -
P/RPS 0.53 0.83 1.60 0.36 0.58 0.90 1.49 -49.82%
P/EPS 8.64 15.93 31.40 5.44 9.28 15.18 15.84 -33.26%
EY 11.58 6.28 3.18 18.38 10.78 6.59 6.31 49.95%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.79 0.71 0.82 0.83 0.69 1.92%

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