[MBSB] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MBSB] MBSB BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.36%
YoY- 77.96%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 198,181 194,080 183,550 156,301 186,331 195,471 216,315 -5.67%
PBT -17,214 -40,251 -66,677 -106,226 -107,849 -123,532 -124,514 -73.29%
Tax -1,085 -371 -75 456 623 438 438 -
NP -18,299 -40,622 -66,752 -105,770 -107,226 -123,094 -124,076 -72.11%
-
NP to SH -18,299 -40,622 -66,752 -105,770 -107,226 -123,094 -124,076 -72.11%
-
Tax Rate - - - - - - - -
Total Cost 216,480 234,702 250,302 262,071 293,557 318,565 340,391 -26.06%
-
Net Worth 314,366 308,713 301,861 322,159 32,814 49,203 69,718 173.18%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 314,366 308,713 301,861 322,159 32,814 49,203 69,718 173.18%
NOSH 337,085 337,318 337,955 337,516 337,942 337,707 337,783 -0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -9.23% -20.93% -36.37% -67.67% -57.55% -62.97% -57.36% -
ROE -5.82% -13.16% -22.11% -32.83% -326.77% -250.17% -177.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 58.79 57.54 54.31 46.31 55.14 57.88 64.04 -5.54%
EPS -5.43 -12.04 -19.75 -31.34 -31.73 -36.45 -36.73 -72.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9326 0.9152 0.8932 0.9545 0.0971 0.1457 0.2064 173.56%
Adjusted Per Share Value based on latest NOSH - 337,516
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.40 2.35 2.23 1.89 2.26 2.37 2.62 -5.68%
EPS -0.22 -0.49 -0.81 -1.28 -1.30 -1.49 -1.50 -72.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0381 0.0374 0.0366 0.0391 0.004 0.006 0.0085 172.10%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.73 0.70 0.79 0.79 0.38 0.29 0.32 -
P/RPS 1.24 1.22 1.45 1.71 0.69 0.50 0.50 83.31%
P/EPS -13.45 -5.81 -4.00 -2.52 -1.20 -0.80 -0.87 521.62%
EY -7.44 -17.20 -25.00 -39.67 -83.50 -125.69 -114.79 -83.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.88 0.83 3.91 1.99 1.55 -36.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 28/07/04 28/05/04 26/02/04 21/11/03 26/08/03 28/05/03 07/03/03 -
Price 0.70 0.74 0.81 0.76 0.68 0.31 0.29 -
P/RPS 1.19 1.29 1.49 1.64 1.23 0.54 0.45 91.34%
P/EPS -12.89 -6.14 -4.10 -2.43 -2.14 -0.85 -0.79 544.40%
EY -7.76 -16.27 -24.38 -41.23 -46.66 -117.58 -126.66 -84.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.81 0.91 0.80 7.00 2.13 1.41 -34.37%

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