[MFCB] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 31.22%
YoY- 16.09%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 114,087 105,402 99,853 99,051 91,866 89,707 96,009 12.17%
PBT 18,625 16,385 15,184 15,002 11,687 10,394 12,338 31.56%
Tax -9,440 -7,984 -7,993 -5,407 -4,375 -5,649 -7,447 17.11%
NP 9,185 8,401 7,191 9,595 7,312 4,745 4,891 52.15%
-
NP to SH 9,185 8,401 7,191 9,595 7,312 4,745 4,891 52.15%
-
Tax Rate 50.68% 48.73% 52.64% 36.04% 37.43% 54.35% 60.36% -
Total Cost 104,902 97,001 92,662 89,456 84,554 84,962 91,118 9.83%
-
Net Worth 240,840 231,263 219,266 212,174 205,207 198,298 193,749 15.59%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 240,840 231,263 219,266 212,174 205,207 198,298 193,749 15.59%
NOSH 236,118 235,983 235,770 235,749 235,870 236,069 236,280 -0.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.05% 7.97% 7.20% 9.69% 7.96% 5.29% 5.09% -
ROE 3.81% 3.63% 3.28% 4.52% 3.56% 2.39% 2.52% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 48.32 44.67 42.35 42.02 38.95 38.00 40.63 12.23%
EPS 3.89 3.56 3.05 4.07 3.10 2.01 2.07 52.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.98 0.93 0.90 0.87 0.84 0.82 15.64%
Adjusted Per Share Value based on latest NOSH - 235,749
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.54 10.66 10.10 10.02 9.29 9.08 9.71 12.18%
EPS 0.93 0.85 0.73 0.97 0.74 0.48 0.49 53.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2437 0.234 0.2219 0.2147 0.2076 0.2006 0.196 15.61%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.03 1.02 0.85 0.71 0.62 0.62 0.58 -
P/RPS 2.13 2.28 2.01 1.69 1.59 1.63 1.43 30.39%
P/EPS 26.48 28.65 27.87 17.44 20.00 30.85 28.02 -3.69%
EY 3.78 3.49 3.59 5.73 5.00 3.24 3.57 3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 0.91 0.79 0.71 0.74 0.71 26.45%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 27/02/04 20/11/03 28/08/03 27/05/03 26/02/03 27/11/02 -
Price 0.93 1.04 1.04 0.71 0.62 0.65 0.65 -
P/RPS 1.92 2.33 2.46 1.69 1.59 1.71 1.60 12.91%
P/EPS 23.91 29.21 34.10 17.44 20.00 32.34 31.40 -16.59%
EY 4.18 3.42 2.93 5.73 5.00 3.09 3.18 19.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.06 1.12 0.79 0.71 0.77 0.79 9.87%

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