[MFCB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 116.83%
YoY- 61.81%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB'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 154,657 450,221 319,342 205,255 99,853 376,633 277,582 -32.21%
PBT 15,079 64,116 50,194 31,569 15,184 49,421 34,419 -42.22%
Tax -7,483 -33,856 -25,417 -15,977 -7,993 -22,878 -17,471 -43.09%
NP 7,596 30,260 24,777 15,592 7,191 26,543 16,948 -41.34%
-
NP to SH 7,596 30,260 24,777 15,592 7,191 26,543 16,948 -41.34%
-
Tax Rate 49.63% 52.80% 50.64% 50.61% 52.64% 46.29% 50.76% -
Total Cost 147,061 419,961 294,565 189,663 92,662 350,090 260,634 -31.64%
-
Net Worth 252,413 245,478 240,690 231,167 219,266 212,343 205,358 14.70%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 3,540 - - - 2,359 - -
Div Payout % - 11.70% - - - 8.89% - -
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 252,413 245,478 240,690 231,167 219,266 212,343 205,358 14.70%
NOSH 235,900 236,037 235,971 235,885 235,770 235,937 236,044 -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 4.91% 6.72% 7.76% 7.60% 7.20% 7.05% 6.11% -
ROE 3.01% 12.33% 10.29% 6.74% 3.28% 12.50% 8.25% -
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 65.56 190.74 135.33 87.01 42.35 159.63 117.60 -32.19%
EPS 3.22 12.82 10.50 6.61 3.05 11.25 7.18 -41.32%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.07 1.04 1.02 0.98 0.93 0.90 0.87 14.74%
Adjusted Per Share Value based on latest NOSH - 235,983
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.65 45.55 32.31 20.77 10.10 38.11 28.09 -32.21%
EPS 0.77 3.06 2.51 1.58 0.73 2.69 1.71 -41.16%
DPS 0.00 0.36 0.00 0.00 0.00 0.24 0.00 -
NAPS 0.2554 0.2484 0.2435 0.2339 0.2219 0.2148 0.2078 14.69%
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 0.94 1.02 1.03 1.02 0.85 0.71 0.62 -
P/RPS 1.43 0.53 0.76 1.17 2.01 0.44 0.53 93.45%
P/EPS 29.19 7.96 9.81 15.43 27.87 6.31 8.64 124.65%
EY 3.43 12.57 10.19 6.48 3.59 15.85 11.58 -55.46%
DY 0.00 1.47 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 0.88 0.98 1.01 1.04 0.91 0.79 0.71 15.33%
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 26/11/04 30/08/04 26/05/04 27/02/04 20/11/03 28/08/03 27/05/03 -
Price 0.92 0.94 0.93 1.04 1.04 0.71 0.62 -
P/RPS 1.40 0.49 0.69 1.20 2.46 0.44 0.53 90.75%
P/EPS 28.57 7.33 8.86 15.73 34.10 6.31 8.64 121.47%
EY 3.50 13.64 11.29 6.36 2.93 15.85 11.58 -54.86%
DY 0.00 1.60 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 0.86 0.90 0.91 1.06 1.12 0.79 0.71 13.59%

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