[MFCB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MFCB] MEGA FIRST CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.17%
YoY- 40.35%
Quarter Report
Latest QR
Upcoming QR
MFCB's Result
MFCB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 121,100 112,688 117,506 137,068 138,123 126,563 147,538 -12.36%
PBT 22,830 20,048 23,191 23,098 16,477 18,397 14,153 37.66%
Tax -5,113 -10,089 -12,811 -12,437 -9,233 -7,443 -8,121 -26.60%
NP 17,717 9,959 10,380 10,661 7,244 10,954 6,032 105.49%
-
NP to SH 9,403 9,959 10,380 10,661 7,244 10,954 6,032 34.55%
-
Tax Rate 22.40% 50.32% 55.24% 53.84% 56.04% 40.46% 57.38% -
Total Cost 103,383 102,729 107,126 126,407 130,879 115,609 141,506 -18.92%
-
Net Worth 292,957 287,914 372,736 287,752 276,074 271,489 263,900 7.23%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,725 - - - - - - -
Div Payout % 50.25% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 292,957 287,914 372,736 287,752 276,074 271,489 263,900 7.23%
NOSH 236,256 235,995 235,909 235,862 235,960 236,077 235,625 0.17%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.63% 8.84% 8.83% 7.78% 5.24% 8.65% 4.09% -
ROE 3.21% 3.46% 2.78% 3.70% 2.62% 4.03% 2.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 51.26 47.75 49.81 58.11 58.54 53.61 62.62 -12.52%
EPS 3.98 4.22 4.40 4.52 3.07 4.64 2.56 34.31%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.22 1.58 1.22 1.17 1.15 1.12 7.04%
Adjusted Per Share Value based on latest NOSH - 235,862
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.25 11.40 11.89 13.87 13.98 12.81 14.93 -12.38%
EPS 0.95 1.01 1.05 1.08 0.73 1.11 0.61 34.46%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2964 0.2913 0.3771 0.2911 0.2793 0.2747 0.267 7.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.95 0.98 0.80 0.83 0.82 0.85 0.95 -
P/RPS 1.85 2.05 0.00 0.00 0.00 0.00 1.52 14.03%
P/EPS 23.87 23.22 0.00 0.00 0.00 0.00 37.11 -25.54%
EY 4.19 4.31 0.00 0.00 0.00 0.00 2.69 34.48%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.68 0.83 0.70 0.85 0.85 -6.39%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 25/05/06 28/02/06 29/11/05 29/08/05 26/05/05 28/02/05 -
Price 0.94 1.01 0.95 0.80 0.83 0.81 0.88 -
P/RPS 1.83 2.12 0.00 0.00 0.00 0.00 1.41 19.04%
P/EPS 23.62 23.93 0.00 0.00 0.00 0.00 34.38 -22.19%
EY 4.23 4.18 0.00 0.00 0.00 0.00 2.91 28.40%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.81 0.80 0.71 0.81 0.79 -2.55%

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