[MFCB] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 38.54%
YoY- 5.63%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 138,123 126,563 147,538 154,657 130,879 114,087 105,402 19.77%
PBT 16,477 18,397 14,153 15,079 13,922 18,625 16,385 0.37%
Tax -9,233 -7,443 -8,121 -7,483 -8,439 -9,440 -7,984 10.18%
NP 7,244 10,954 6,032 7,596 5,483 9,185 8,401 -9.41%
-
NP to SH 7,244 10,954 6,032 7,596 5,483 9,185 8,401 -9.41%
-
Tax Rate 56.04% 40.46% 57.38% 49.63% 60.62% 50.68% 48.73% -
Total Cost 130,879 115,609 141,506 147,061 125,396 104,902 97,001 22.12%
-
Net Worth 276,074 271,489 263,900 252,413 245,789 240,840 231,263 12.54%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 3,545 - - -
Div Payout % - - - - 64.66% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 276,074 271,489 263,900 252,413 245,789 240,840 231,263 12.54%
NOSH 235,960 236,077 235,625 235,900 236,336 236,118 235,983 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.24% 8.65% 4.09% 4.91% 4.19% 8.05% 7.97% -
ROE 2.62% 4.03% 2.29% 3.01% 2.23% 3.81% 3.63% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.54 53.61 62.62 65.56 55.38 48.32 44.67 19.77%
EPS 3.07 4.64 2.56 3.22 2.32 3.89 3.56 -9.40%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.17 1.15 1.12 1.07 1.04 1.02 0.98 12.55%
Adjusted Per Share Value based on latest NOSH - 235,900
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.98 12.81 14.93 15.65 13.24 11.54 10.66 19.83%
EPS 0.73 1.11 0.61 0.77 0.55 0.93 0.85 -9.65%
DPS 0.00 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.2793 0.2747 0.267 0.2554 0.2487 0.2437 0.234 12.53%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.82 0.85 0.95 0.94 1.02 1.03 1.02 -
P/RPS 0.00 0.00 1.52 1.43 1.84 2.13 2.28 -
P/EPS 0.00 0.00 37.11 29.19 43.97 26.48 28.65 -
EY 0.00 0.00 2.69 3.43 2.27 3.78 3.49 -
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.70 0.85 0.85 0.88 0.98 1.01 1.04 -23.21%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 28/02/05 26/11/04 30/08/04 26/05/04 27/02/04 -
Price 0.83 0.81 0.88 0.92 0.94 0.93 1.04 -
P/RPS 0.00 0.00 1.41 1.40 1.70 1.92 2.33 -
P/EPS 0.00 0.00 34.38 28.57 40.52 23.91 29.21 -
EY 0.00 0.00 2.91 3.50 2.47 4.18 3.42 -
DY 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.71 0.81 0.79 0.86 0.90 0.91 1.06 -23.46%

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