[MFCB] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 22.13%
YoY- 14.0%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 428,758 302,195 154,657 450,221 319,342 205,255 99,853 163.94%
PBT 47,630 29,233 15,079 64,116 50,194 31,569 15,184 114.13%
Tax -23,048 -15,605 -7,483 -33,856 -25,417 -15,977 -7,993 102.45%
NP 24,582 13,628 7,596 30,260 24,777 15,592 7,191 126.75%
-
NP to SH 24,582 13,628 7,596 30,260 24,777 15,592 7,191 126.75%
-
Tax Rate 48.39% 53.38% 49.63% 52.80% 50.64% 50.61% 52.64% -
Total Cost 404,176 288,567 147,061 419,961 294,565 189,663 92,662 166.72%
-
Net Worth 271,298 264,071 252,413 245,478 240,690 231,167 219,266 15.23%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 3,540 - - - -
Div Payout % - - - 11.70% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 271,298 264,071 252,413 245,478 240,690 231,167 219,266 15.23%
NOSH 235,911 235,778 235,900 236,037 235,971 235,885 235,770 0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.73% 4.51% 4.91% 6.72% 7.76% 7.60% 7.20% -
ROE 9.06% 5.16% 3.01% 12.33% 10.29% 6.74% 3.28% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 181.75 128.17 65.56 190.74 135.33 87.01 42.35 163.85%
EPS 10.42 5.78 3.22 12.82 10.50 6.61 3.05 126.66%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.07 1.04 1.02 0.98 0.93 15.19%
Adjusted Per Share Value based on latest NOSH - 236,336
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 43.38 30.58 15.65 45.55 32.31 20.77 10.10 163.99%
EPS 2.49 1.38 0.77 3.06 2.51 1.58 0.73 126.42%
DPS 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
NAPS 0.2745 0.2672 0.2554 0.2484 0.2435 0.2339 0.2219 15.22%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.85 0.95 0.94 1.02 1.03 1.02 0.85 -
P/RPS 0.00 0.74 1.43 0.53 0.76 1.17 2.01 -
P/EPS 0.00 16.44 29.19 7.96 9.81 15.43 27.87 -
EY 0.00 6.08 3.43 12.57 10.19 6.48 3.59 -
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 0.88 0.98 1.01 1.04 0.91 -4.44%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 26/11/04 30/08/04 26/05/04 27/02/04 20/11/03 -
Price 0.81 0.88 0.92 0.94 0.93 1.04 1.04 -
P/RPS 0.00 0.69 1.40 0.49 0.69 1.20 2.46 -
P/EPS 0.00 15.22 28.57 7.33 8.86 15.73 34.10 -
EY 0.00 6.57 3.50 13.64 11.29 6.36 2.93 -
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.86 0.90 0.91 1.06 1.12 -19.41%

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