[MBMR] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 153.33%
YoY- 51.91%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 180,055 697,848 540,387 347,403 166,074 624,280 456,309 -46.23%
PBT 27,966 155,246 117,094 75,683 31,445 130,144 81,365 -50.96%
Tax -10,580 -65,138 -43,477 -30,111 -13,456 -42,632 -23,734 -41.67%
NP 17,386 90,108 73,617 45,572 17,989 87,512 57,631 -55.05%
-
NP to SH 17,386 90,108 73,617 45,572 17,989 87,512 57,631 -55.05%
-
Tax Rate 37.83% 41.96% 37.13% 39.79% 42.79% 32.76% 29.17% -
Total Cost 162,669 607,740 466,770 301,831 148,085 536,768 398,678 -45.01%
-
Net Worth 507,671 490,897 483,834 455,720 429,504 411,167 411,054 15.12%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 41,680 13,890 8,336 - 55,563 - -
Div Payout % - 46.26% 18.87% 18.29% - 63.49% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 507,671 490,897 483,834 455,720 429,504 411,167 411,054 15.12%
NOSH 231,813 231,555 231,500 138,939 139,449 138,907 138,869 40.76%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.66% 12.91% 13.62% 13.12% 10.83% 14.02% 12.63% -
ROE 3.42% 18.36% 15.22% 10.00% 4.19% 21.28% 14.02% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 77.67 301.37 233.43 250.04 119.09 449.42 328.59 -61.80%
EPS 7.50 38.90 31.78 32.80 12.90 63.00 41.50 -68.06%
DPS 0.00 18.00 6.00 6.00 0.00 40.00 0.00 -
NAPS 2.19 2.12 2.09 3.28 3.08 2.96 2.96 -18.21%
Adjusted Per Share Value based on latest NOSH - 139,313
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 46.05 178.49 138.22 88.86 42.48 159.67 116.71 -46.23%
EPS 4.45 23.05 18.83 11.66 4.60 22.38 14.74 -55.02%
DPS 0.00 10.66 3.55 2.13 0.00 14.21 0.00 -
NAPS 1.2985 1.2556 1.2375 1.1656 1.0986 1.0517 1.0514 15.12%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.07 2.22 1.93 4.00 3.57 2.77 1.72 -
P/RPS 2.67 0.74 0.83 1.60 3.00 0.62 0.52 197.92%
P/EPS 27.60 5.70 6.07 12.20 27.67 4.40 4.14 254.62%
EY 3.62 17.53 16.48 8.20 3.61 22.74 24.13 -71.79%
DY 0.00 8.11 3.11 1.50 0.00 14.44 0.00 -
P/NAPS 0.95 1.05 0.92 1.22 1.16 0.94 0.58 38.99%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 28/02/03 15/11/02 15/08/02 23/05/02 22/02/02 15/11/01 -
Price 2.23 2.04 1.98 3.96 4.23 3.34 2.07 -
P/RPS 2.87 0.68 0.85 1.58 3.55 0.74 0.63 175.06%
P/EPS 29.73 5.24 6.23 12.07 32.79 5.30 4.99 229.00%
EY 3.36 19.08 16.06 8.28 3.05 18.86 20.05 -69.63%
DY 0.00 8.82 3.03 1.52 0.00 11.98 0.00 -
P/NAPS 1.02 0.96 0.95 1.21 1.37 1.13 0.70 28.55%

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