[MFCB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 77.54%
YoY- 222.44%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 234,129 115,018 478,387 349,497 233,788 112,688 254,574 -5.44%
PBT 47,511 21,702 94,676 68,693 42,878 20,048 46,289 1.75%
Tax -9,279 -4,865 -16,968 -10,493 -9,050 -10,089 -25,248 -48.78%
NP 38,232 16,837 77,708 58,200 33,828 9,959 21,041 49.06%
-
NP to SH 25,098 11,442 46,120 34,375 19,362 9,959 21,041 12.50%
-
Tax Rate 19.53% 22.42% 17.92% 15.28% 21.11% 50.32% 54.54% -
Total Cost 195,897 98,181 400,679 291,297 199,960 102,729 233,533 -11.08%
-
Net Worth 332,109 326,914 313,918 306,708 292,791 287,914 372,699 -7.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,744 - 11,801 4,718 4,722 - - -
Div Payout % 18.90% - 25.59% 13.73% 24.39% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 332,109 326,914 313,918 306,708 292,791 287,914 372,699 -7.41%
NOSH 237,221 236,894 236,028 235,929 236,121 235,995 235,885 0.37%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.33% 14.64% 16.24% 16.65% 14.47% 8.84% 8.27% -
ROE 7.56% 3.50% 14.69% 11.21% 6.61% 3.46% 5.65% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 98.70 48.55 202.68 148.14 99.01 47.75 107.92 -5.79%
EPS 10.58 4.83 19.54 14.57 8.20 4.22 8.92 12.08%
DPS 2.00 0.00 5.00 2.00 2.00 0.00 0.00 -
NAPS 1.40 1.38 1.33 1.30 1.24 1.22 1.58 -7.76%
Adjusted Per Share Value based on latest NOSH - 236,053
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.69 11.64 48.40 35.36 23.65 11.40 25.76 -5.44%
EPS 2.54 1.16 4.67 3.48 1.96 1.01 2.13 12.48%
DPS 0.48 0.00 1.19 0.48 0.48 0.00 0.00 -
NAPS 0.336 0.3308 0.3176 0.3103 0.2962 0.2913 0.3771 -7.42%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.48 1.60 1.10 0.97 0.95 0.98 0.80 -
P/RPS 1.50 3.30 0.54 0.65 0.96 2.05 0.00 -
P/EPS 13.99 33.13 5.63 6.66 11.59 23.22 0.00 -
EY 7.15 3.02 17.76 15.02 8.63 4.31 0.00 -
DY 1.35 0.00 4.55 2.06 2.11 0.00 0.00 -
P/NAPS 1.06 1.16 0.83 0.75 0.77 0.80 0.68 34.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 30/05/07 01/03/07 28/11/06 23/08/06 25/05/06 28/02/06 -
Price 1.52 1.27 1.47 1.00 0.94 1.01 0.95 -
P/RPS 1.54 2.62 0.73 0.68 0.95 2.12 0.00 -
P/EPS 14.37 26.29 7.52 6.86 11.46 23.93 0.00 -
EY 6.96 3.80 13.29 14.57 8.72 4.18 0.00 -
DY 1.32 0.00 3.40 2.00 2.13 0.00 0.00 -
P/NAPS 1.09 0.92 1.11 0.77 0.76 0.83 0.81 21.95%

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