[MBMR] QoQ Cumulative Quarter Result on 30-Jun-2001 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
17-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 185.74%
YoY- 77.44%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 166,074 624,280 456,309 273,878 121,307 549,262 402,009 -44.56%
PBT 31,445 130,144 81,365 43,882 15,768 57,775 42,333 -17.99%
Tax -13,456 -42,632 -23,734 -13,882 -5,269 -20,385 -14,762 -5.99%
NP 17,989 87,512 57,631 30,000 10,499 37,390 27,571 -24.79%
-
NP to SH 17,989 87,512 57,631 30,000 10,499 37,390 27,571 -24.79%
-
Tax Rate 42.79% 32.76% 29.17% 31.63% 33.42% 35.28% 34.87% -
Total Cost 148,085 536,768 398,678 243,878 110,808 511,872 374,438 -46.15%
-
Net Worth 429,504 411,167 411,054 383,333 371,609 252,554 16,217,646 -91.13%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 55,563 - 13,888 - 17,351 - -
Div Payout % - 63.49% - 46.30% - 46.41% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 429,504 411,167 411,054 383,333 371,609 252,554 16,217,646 -91.13%
NOSH 139,449 138,907 138,869 138,888 138,144 96,394 8,108,823 -93.35%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 10.83% 14.02% 12.63% 10.95% 8.65% 6.81% 6.86% -
ROE 4.19% 21.28% 14.02% 7.83% 2.83% 14.80% 0.17% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 119.09 449.42 328.59 197.19 87.81 569.80 4.96 733.88%
EPS 12.90 63.00 41.50 21.60 7.60 30.40 33.60 -47.20%
DPS 0.00 40.00 0.00 10.00 0.00 18.00 0.00 -
NAPS 3.08 2.96 2.96 2.76 2.69 2.62 2.00 33.39%
Adjusted Per Share Value based on latest NOSH - 139,285
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 42.48 159.67 116.71 70.05 31.03 140.49 102.82 -44.55%
EPS 4.60 22.38 14.74 7.67 2.69 9.56 7.05 -24.79%
DPS 0.00 14.21 0.00 3.55 0.00 4.44 0.00 -
NAPS 1.0986 1.0517 1.0514 0.9805 0.9505 0.646 41.4804 -91.13%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.57 2.77 1.72 1.58 1.46 1.61 2.62 -
P/RPS 3.00 0.62 0.52 0.80 1.66 0.28 52.85 -85.25%
P/EPS 27.67 4.40 4.14 7.31 19.21 4.15 770.56 -89.13%
EY 3.61 22.74 24.13 13.67 5.21 24.09 0.13 818.87%
DY 0.00 14.44 0.00 6.33 0.00 11.18 0.00 -
P/NAPS 1.16 0.94 0.58 0.57 0.54 0.61 1.31 -7.79%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 22/02/02 15/11/01 17/08/01 09/07/01 30/03/01 10/11/00 -
Price 4.23 3.34 2.07 1.92 1.59 1.46 2.08 -
P/RPS 3.55 0.74 0.63 0.97 1.81 0.26 41.96 -80.75%
P/EPS 32.79 5.30 4.99 8.89 20.92 3.76 611.74 -85.80%
EY 3.05 18.86 20.05 11.25 4.78 26.57 0.16 614.88%
DY 0.00 11.98 0.00 5.21 0.00 12.33 0.00 -
P/NAPS 1.37 1.13 0.70 0.70 0.59 0.56 1.04 20.18%

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