[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -74.9%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 566,881 428,758 302,195 154,657 450,221 319,342 205,255 96.97%
PBT 64,107 47,630 29,233 15,079 64,116 50,194 31,569 60.42%
Tax -32,281 -23,048 -15,605 -7,483 -33,856 -25,417 -15,977 59.88%
NP 31,826 24,582 13,628 7,596 30,260 24,777 15,592 60.98%
-
NP to SH 31,826 24,582 13,628 7,596 30,260 24,777 15,592 60.98%
-
Tax Rate 50.35% 48.39% 53.38% 49.63% 52.80% 50.64% 50.61% -
Total Cost 535,055 404,176 288,567 147,061 419,961 294,565 189,663 99.77%
-
Net Worth 276,029 271,298 264,071 252,413 245,478 240,690 231,167 12.56%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 3,540 - - -
Div Payout % - - - - 11.70% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 276,029 271,298 264,071 252,413 245,478 240,690 231,167 12.56%
NOSH 235,922 235,911 235,778 235,900 236,037 235,971 235,885 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.61% 5.73% 4.51% 4.91% 6.72% 7.76% 7.60% -
ROE 11.53% 9.06% 5.16% 3.01% 12.33% 10.29% 6.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 240.28 181.75 128.17 65.56 190.74 135.33 87.01 96.95%
EPS 13.49 10.42 5.78 3.22 12.82 10.50 6.61 60.96%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.17 1.15 1.12 1.07 1.04 1.02 0.98 12.55%
Adjusted Per Share Value based on latest NOSH - 235,900
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 57.36 43.38 30.58 15.65 45.55 32.31 20.77 96.96%
EPS 3.22 2.49 1.38 0.77 3.06 2.51 1.58 60.81%
DPS 0.00 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.2793 0.2745 0.2672 0.2554 0.2484 0.2435 0.2339 12.56%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.82 0.85 0.95 0.94 1.02 1.03 1.02 -
P/RPS 0.00 0.00 0.74 1.43 0.53 0.76 1.17 -
P/EPS 0.00 0.00 16.44 29.19 7.96 9.81 15.43 -
EY 0.00 0.00 6.08 3.43 12.57 10.19 6.48 -
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.70 0.85 0.85 0.88 0.98 1.01 1.04 -23.21%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 26/11/04 30/08/04 26/05/04 27/02/04 -
Price 0.83 0.81 0.88 0.92 0.94 0.93 1.04 -
P/RPS 0.00 0.00 0.69 1.40 0.49 0.69 1.20 -
P/EPS 0.00 0.00 15.22 28.57 7.33 8.86 15.73 -
EY 0.00 0.00 6.57 3.50 13.64 11.29 6.36 -
DY 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.71 0.81 0.79 0.86 0.90 0.91 1.06 -23.46%

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